1525 Briar Creek Rd Charlotte, North Carolina, 28205-6757
2 bed • 2.5 bath • 6 guests • $375,000
Annual Revenue
$98,616
Profit (Cash Flow)
$44,048
Cap Rate
19.2%
Annual Revenue
AirDNA projects $178/night at 47% occupancy ($30,556)
Occupancy Rate
Avg Daily Rate
Return Metrics
47.42% 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
47.42%
Cap Rate
19.23%
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
$20,805
Deductible property tax
$4,125
Your total deduction
$9,198
Your adjusted annual income
$150,000 - $9,198 = $140,802
Taxes on $140,802 (30%)
$42,241
Your old tax bill
$45,000
Your new tax bill
$42,241
Estimated tax savings
$2,759
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