156 Sesame St
Waynesville, North Carolina, 28785-9492
4 bed • 4 bath • 10 guests • $595,000
Annual Revenue
$101,895
Profit (Cash Flow)
$36,473
Cash on Cash Return
24.7%
Annual Revenue
AirDNA projects $481/night at 58% occupancy ($101,895).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.66% 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
24.66%
Cap Rate
12.55%
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
$24,905
Deductible property tax
$6,545
Your total deduction
$51,204
Your adjusted annual income
$150,000 - $51,204 = $98,795
Taxes on $98,795 (30%)
$29,638
Your old tax bill
$45,000
Your new tax bill
$29,638
Estimated tax savings
$15,361
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