126 Bee Tree Ln
Murphy, North Carolina, 28906
2 bed • 2 bath • 6 guests • $349,000
Annual Revenue
$35,552
Profit (Cash Flow)
-$6,281
Cash on Cash Return
-7.2%
Annual Revenue
AirDNA projects $157/night at 62% occupancy ($35,552).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.23% 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
-7.23%
Cap Rate
4.94%
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
$16,563
Deductible property tax
$3,455
Your total deduction
$58,218
Your adjusted annual income
$150,000 - $58,218 = $91,781
Taxes on $91,781 (30%)
$27,534
Your old tax bill
$45,000
Your new tax bill
$27,534
Estimated tax savings
$17,465
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