213 Flat Creek Rd
Black Mountain, North Carolina, 28711-3217
2 bed • 1 bath • 4 guests • $275,000
Annual Revenue
$58,439
Profit (Cash Flow)
$23,642
Cash on Cash Return
63.9%
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
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
$14,683
Deductible property tax
$2,722
Your total deduction
$17,658
Your adjusted annual income
$150,000 - $17,658 = $132,341
Taxes on $132,341 (30%)
$39,702
Your old tax bill
$45,000
Your new tax bill
$39,702
Estimated tax savings
$5,297
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