245 Orchard Dr Maggie Valley, North Carolina, 28751-9676
4 bed • 3 bath • 12 guests • $819,000
Annual Revenue
$124,000
Profit (Cash Flow)
$52,172
Cap Rate
12.8%
Annual Revenue
AirDNA projects $325/night at 66% occupancy ($78,345)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.41% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.41%
Cap Rate
12.84%
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 estimated deduction will be...
Deductible mortgage interest
$45,572
Deductible property tax
$2,472
Your total deduction
$65,307
Your adjusted annual income
$150,000 - $65,307 = $84,693
Taxes on $84,693 (30%)
$25,408
Your old tax bill
$45,000
Your new tax bill
$25,408
Estimated tax savings
$19,592
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