156 Brookwood Dr
Tuckasegee, North Carolina, 28783
3 bed • 3 bath • 2 guests • $300,000
Annual Revenue
$72,398
Profit (Cash Flow)
$29,074
Cash on Cash Return
37.4%
Annual Revenue
AirDNA projects $374/night at 53% occupancy ($72,398).
Occupancy Rate
Avg Daily Rate
Return Metrics
37.39% 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
37.39%
Cap Rate
16.43%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$17,590
Your adjusted annual income
$150,000 - $17,590 = $132,409
Taxes on $132,409 (30%)
$39,722
Your old tax bill
$45,000
Your new tax bill
$39,722
Estimated tax savings
$5,277
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