200 Shiloh Church Rd
Hickory, North Carolina, 28601-7835
3 bed • 2 bath • 7 guests • $235,000
Annual Revenue
$25,311
Profit (Cash Flow)
-$7,511
Cash on Cash Return
-12.0%
Annual Revenue
AirDNA projects $324/night at 42% occupancy ($49,702).
Occupancy Rate
Avg Daily Rate
Return Metrics
-12% 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
-12%
Cap Rate
3.54%
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
$11,153
Deductible property tax
$2,326
Your total deduction
$45,115
Your adjusted annual income
$150,000 - $45,115 = $104,884
Taxes on $104,884 (30%)
$31,465
Your old tax bill
$45,000
Your new tax bill
$31,465
Estimated tax savings
$13,534
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