182 Dockside Dr
Lake Lure, North Carolina, 28746-9023
3 bed • 3 bath • 12 guests • $1,150,000
Annual Revenue
$75,824
Profit (Cash Flow)
-$25,280
Cash on Cash Return
-9.3%
Annual Revenue
AirDNA projects $346/night at 60% occupancy ($75,824).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.25% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.25%
Cap Rate
4.54%
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
$54,580
Deductible property tax
$11,384
Your total deduction
$188,286
Your adjusted annual income
$150,000 - $188,286 = -$38,286
Taxes on -$38,286 (30%)
-$11,485
Your old tax bill
$45,000
Your new tax bill
-$11,485
Estimated tax savings
$56,485
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