158 Pearson Cir
Lake Lure, North Carolina, 28746-9846
4 bed • 3 bath • 14 guests • $555,000
Annual Revenue
$104,094
Profit (Cash Flow)
$35,086
Cash on Cash Return
25.4%
Annual Revenue
AirDNA projects $342/night at 61% occupancy ($76,197).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.35% 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
25.35%
Cap Rate
13.85%
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
$31,103
Deductible property tax
$6,105
Your total deduction
$48,771
Your adjusted annual income
$150,000 - $48,771 = $101,228
Taxes on $101,228 (30%)
$30,368
Your old tax bill
$45,000
Your new tax bill
$30,368
Estimated tax savings
$14,631
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