1067 Hyco Hills Road
Semora, North Carolina, 27343-9760
3 bed • 2 bath • 6 guests • $600,000
Annual Revenue
$56,835
Profit (Cash Flow)
-$4,697
Cash on Cash Return
-3.2%
Annual Revenue
AirDNA projects $273/night at 57% occupancy ($56,835).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.2% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.2%
Cap Rate
5.96%
Tax Calculator
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
$28,476
Deductible property tax
$5,939
Your total deduction
$92,268
Your adjusted annual income
$150,000 - $92,268 = $57,731
Taxes on $57,731 (30%)
$17,319
Your old tax bill
$45,000
Your new tax bill
$17,319
Estimated tax savings
$27,680
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