129 Indian Trail
Mooresville, North Carolina, 28117-8967
5 bed • 3 bath • 10 guests • $600,000
Annual Revenue
$158,333
Profit (Cash Flow)
$83,605
Cash on Cash Return
55.5%
Annual Revenue
AirDNA projects $510/night at 85% occupancy ($158,333).
Occupancy Rate
Avg Daily Rate
Return Metrics
55.45% 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
55.45%
Cap Rate
20.67%
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
$6,685
Your adjusted annual income
$150,000 - $6,685 = $143,314
Taxes on $143,314 (30%)
$42,994
Your old tax bill
$45,000
Your new tax bill
$42,994
Estimated tax savings
$2,005
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