120 Howell Rd Lake Lure, North Carolina, 28746-8703
3 bed • 2 bath • 6 guests • $415,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$56,321
Profit (Cash Flow)
$7,335
Cap Rate
8.5%
Annual Revenue
AirDNA projects $257/night at 60% occupancy ($56,321)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.05% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.05%
Cap Rate
8.51%
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
$19,696
Deductible property tax
$4,109
Your total deduction
$51,108
Your adjusted annual income
$150,000 - $51,108 = $98,892
Taxes on $98,892 (30%)
$29,668
Your old tax bill
$45,000
Your new tax bill
$29,668
Estimated tax savings
$15,332
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