213 Flat Creek Rd Black Mountain, North Carolina, 28711-3217
2 bed • 1 bath • 4 guests • $275,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$58,439
Profit (Cash Flow)
$23,642
Cap Rate
16.1%
Annual Revenue
AirDNA projects $190/night at 64% occupancy ($44,413).
Occupancy Rate
Avg Daily Rate
Return Metrics
63.89% 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
63.89%
Cap Rate
16.05%
Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$14,683
Deductible property tax
$2,722
Your total deduction
$14,859
Your adjusted annual income
$150,000 - $14,859 = $135,141
Taxes on $135,141 (30%)
$40,542
Your old tax bill
$45,000
Your new tax bill
$40,542
Estimated tax savings
$4,458
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 recomend LearnLikeACPA.com