174 Cottontail Trail Maggie Valley, North Carolina, 28751-6113
2 bed • 2 bath • 6 guests
Est. $1,943/mo

Inquire about this property
Contact Agent
$44,114
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$5,775
Profit
Revenue
$44,114
Operating Expenses
$19,655
Operating Income
$24,459
Mortgage & Taxes
$30,234
Profit (Cash Flow)
-$5,775
$59,150
Cash Investment
Down Payment
$40,500
Renos & Furnishing
$6,500
Closing Costs
$12,150
Total
$59,150
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.76%
Cap Rate
6.03%
STR 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 est deduction will be...
Deductible mortgage interest
$21,624
Deductible property tax
$4,009
Your total deduction
$46,283
Your adjusted annual income
$150,000 - $46,283 = $103,717
Taxes on $103,717 (30%)
$31,115
Your old tax bill
$45,000
Your new tax bill
$31,115
Estimated tax savings
$13,885
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com