186 Cottage Ln Mars Hill, North Carolina, 28754
4 bed • 4 bath • 12 guests
Est. $2,518/mo

Inquire about this property
Contact Agent
$84,371
Annual Revenue
Revenue data could not be found for this address
Top 101% of comparables
Top 101% of comparables
$18,504
Profit
Revenue
$84,371
Operating Expenses
$24,888
Operating Income
$59,483
Mortgage & Taxes
$40,979
Profit (Cash Flow)
$18,504
$53,000
Cash Investment
Down Payment
$26,250
Renos & Furnishing
$11,000
Closing Costs
$15,750
Total
$53,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.91%
Cap Rate
11.33%
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
$26,096
Deductible property tax
$5,250
Your total deduction
$30,692
Your adjusted annual income
$150,000 - $30,692 = $119,308
Taxes on $119,308 (30%)
$35,792
Your old tax bill
$45,000
Your new tax bill
$35,792
Estimated tax savings
$9,208
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com