195 Grandview Mesa Rd
Whittier, North Carolina, 28789
5 bed • 2 bath • 10 guests • $450,000
Annual Revenue
$66,218
Profit (Cash Flow)
$21,574
Cash on Cash Return
32.3%
Annual Revenue
AirDNA projects $352/night at 46% occupancy ($59,140).
Occupancy Rate
Avg Daily Rate
Return Metrics
32.32% 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
32.32%
Cap Rate
11.52%
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
$24,067
Deductible property tax
$1,125
Your total deduction
$49,063
Your adjusted annual income
$150,000 - $49,063 = $100,936
Taxes on $100,936 (30%)
$30,280
Your old tax bill
$45,000
Your new tax bill
$30,280
Estimated tax savings
$14,719
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