180 Walela Hill Rd Whittier, North Carolina, 28789-6961
2 bed • 2 bath • 4 guests • $390,000
Annual Revenue
$40,180
Profit (Cash Flow)
-$5,027
Cap Rate
5.5%
Annual Revenue
AirDNA projects $193/night at 57% occupancy ($40,180)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.22% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
7.2%
Revenue Appreciation
0%
Cash on Cash Return
-5.22%
Cap Rate
5.45%
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 estimated deduction will be...
Deductible mortgage interest
$18,510
Deductible property tax
$3,861
Your total deduction
$59,658
Your adjusted annual income
$150,000 - $59,658 = $90,342
Taxes on $90,342 (30%)
$27,103
Your old tax bill
$45,000
Your new tax bill
$27,103
Estimated tax savings
$17,897
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