186 Cottage Ln
Mars Hill, North Carolina, 28754
4 bed • 4 bath • 12 guests • $525,000
Annual Revenue
$84,371
Profit (Cash Flow)
$18,515
Cash on Cash Return
34.9%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
34.93% 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
34.93%
Cap Rate
11.33%
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
$26,095
Deductible property tax
$5,250
Your total deduction
$56,058
Your adjusted annual income
$150,000 - $56,058 = $93,941
Taxes on $93,941 (30%)
$28,182
Your old tax bill
$45,000
Your new tax bill
$28,182
Estimated tax savings
$16,817
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