1377 Owle Dr Whittier, North Carolina, 28789-8700
3 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$45,144
Profit (Cash Flow)
$7,055
Cap Rate
9.3%
Annual Revenue
AirDNA projects $206/night at 66% occupancy ($49,659)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.83% 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
9.83%
Cap Rate
9.3%
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
$13,052
Deductible property tax
$2,722
Your total deduction
$32,226
Your adjusted annual income
$150,000 - $32,226 = $117,774
Taxes on $117,774 (30%)
$35,332
Your old tax bill
$45,000
Your new tax bill
$35,332
Estimated tax savings
$9,668
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