1085 Sheepback Mountain Rd
Maggie Valley, North Carolina, 28751
3 bed • 3 bath • 10 guests • $485,000
Annual Revenue
$56,101
Profit (Cash Flow)
$2,416
Cash on Cash Return
2.0%
Annual Revenue
AirDNA projects $256/night at 60% occupancy ($56,101).
Occupancy Rate
Avg Daily Rate
Return Metrics
2% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2%
Cap Rate
7.24%
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
$23,018
Deductible property tax
$4,801
Your total deduction
$69,569
Your adjusted annual income
$150,000 - $69,569 = $80,430
Taxes on $80,430 (30%)
$24,129
Your old tax bill
$45,000
Your new tax bill
$24,129
Estimated tax savings
$20,870
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