2209 Gable Way
High Point, North Carolina, 27262-3566
3 bed • 2 bath • 6 guests • $140,000
Annual Revenue
$42,368
Profit (Cash Flow)
$11,600
Cash on Cash Return
43.4%
Annual Revenue
AirDNA projects $200/night at 58% occupancy ($42,368).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.44% 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
43.44%
Cap Rate
16.55%
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
$8,106
Deductible property tax
$1,400
Your total deduction
$12,340
Your adjusted annual income
$150,000 - $12,340 = $137,659
Taxes on $137,659 (30%)
$41,297
Your old tax bill
$45,000
Your new tax bill
$41,297
Estimated tax savings
$3,702
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