2227 Metcalf Dr
Sherrills Ford, North Carolina, 28673-3001
4 bed • 4.5 bath • 12 guests • $1,300,000
Annual Revenue
$148,416
Profit (Cash Flow)
$27,518
Cash on Cash Return
8.9%
Annual Revenue
AirDNA projects $645/night at 63% occupancy ($148,416).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.87% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.87%
Cap Rate
8.86%
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
$61,699
Deductible property tax
$12,869
Your total deduction
$157,539
Your adjusted annual income
$150,000 - $157,539 = -$7,539
Taxes on -$7,539 (30%)
-$2,261
Your old tax bill
$45,000
Your new tax bill
-$2,261
Estimated tax savings
$47,261
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