158 Pearson Cir
Lake Lure, North Carolina, 28746-9846
6 bed • 3 bath • 14 guests • $705,000
Annual Revenue
$147,193
Profit (Cash Flow)
$52,146
Cash on Cash Return
59.9%
Annual Revenue
AirDNA projects $462/night at 74% occupancy ($124,869).
Occupancy Rate
Avg Daily Rate
Return Metrics
59.89% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
5%
Cash on Cash Return
59.89%
Cap Rate
16.47%
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
$53,560
Deductible property tax
$5,428
Your total deduction
$55,920
Your adjusted annual income
$150,000 - $55,920 = $94,079
Taxes on $94,079 (30%)
$28,223
Your old tax bill
$45,000
Your new tax bill
$28,223
Estimated tax savings
$16,776
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