105 Greystone Dr Bryson City, North Carolina, 28713
3 bed • 3 bath • 12 guests • $485,000
Annual Revenue
$110,366
Profit (Cash Flow)
$49,626
Cap Rate
17.0%
Annual Revenue
AirDNA projects $451/night at 67% occupancy ($110,366)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.25% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.25%
Cap Rate
16.97%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$23,019
Deductible property tax
$4,802
Your total deduction
$18,439
Your adjusted annual income
$150,000 - $18,439 = $131,561
Taxes on $131,561 (30%)
$39,468
Your old tax bill
$45,000
Your new tax bill
$39,468
Estimated tax savings
$5,532
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com