2041 W Bluewater Dr
Morganton, North Carolina, 28655
4 bed • 4 bath • 9 guests • $1,025,000
Annual Revenue
$73,121
Profit (Cash Flow)
-$19,195
Cash on Cash Return
-7.8%
Annual Revenue
AirDNA projects $308/night at 58% occupancy ($65,247).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.77% 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
-7.77%
Cap Rate
4.87%
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
$48,647
Deductible property tax
$10,147
Your total deduction
$166,537
Your adjusted annual income
$150,000 - $166,537 = -$16,537
Taxes on -$16,537 (30%)
-$4,961
Your old tax bill
$45,000
Your new tax bill
-$4,961
Estimated tax savings
$49,961
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