245 Orchard Dr Maggie Valley, North Carolina, 28751-9676
4 bed • 3 bath • 12 guests
Est. $3,928/mo

Inquire about this property
Contact Agent
$124,000
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$52,164
Profit
Revenue
$124,000
Operating Expenses
$18,836
Operating Income
$105,164
Mortgage & Taxes
$53,000
Profit (Cash Flow)
$52,164
$268,735
Cash Investment
Down Payment
$245,700
Renos & Furnishing
$10,750
Closing Costs
$12,285
Total
$268,735
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.41%
Cap Rate
12.84%
STR 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
$45,572
Deductible property tax
$2,472
Your total deduction
$33,768
Your adjusted annual income
$150,000 - $33,768 = $116,232
Taxes on $116,232 (30%)
$34,870
Your old tax bill
$45,000
Your new tax bill
$34,870
Estimated tax savings
$10,130
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com