15 Mountain Mint Dr
Swannanoa, North Carolina, 28778
3 bed • 2.5 bath • 6 guests • $350,000
Annual Revenue
$30,384
Profit (Cash Flow)
-$10,849
Cash on Cash Return
-12.2%
Annual Revenue
AirDNA projects $141/night at 56% occupancy ($28,839).
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.17% 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
-12.17%
Cap Rate
3.64%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$64,279
Your adjusted annual income
$150,000 - $64,279 = $85,720
Taxes on $85,720 (30%)
$25,716
Your old tax bill
$45,000
Your new tax bill
$25,716
Estimated tax savings
$19,283
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