20 Oak Hill Rd
Candler, North Carolina, 28715
3 bed • 2.5 bath • 8 guests • $414,900
Annual Revenue
$63,917
Profit (Cash Flow)
$13,392
Cash on Cash Return
21.4%
Annual Revenue
AirDNA projects $243/night at 50% occupancy ($44,377).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.4% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.8%
Revenue Appreciation
0%
Cash on Cash Return
21.4%
Cap Rate
10.77%
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
$19,537
Deductible property tax
$4,563
Your total deduction
$45,896
Your adjusted annual income
$150,000 - $45,896 = $104,103
Taxes on $104,103 (30%)
$31,230
Your old tax bill
$45,000
Your new tax bill
$31,230
Estimated tax savings
$13,769
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