268 Canal Cir
Semora, North Carolina, 27343-9717
6 bed • 3 bath • 18 guests • $750,000
Annual Revenue
$128,200
Profit (Cash Flow)
$27,918
Cash on Cash Return
21.1%
Annual Revenue
AirDNA projects $643/night at 59% occupancy ($138,562).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.11% 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
21.11%
Cap Rate
12.82%
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
$50,198
Deductible property tax
$8,250
Your total deduction
$94,737
Your adjusted annual income
$150,000 - $94,737 = $55,262
Taxes on $55,262 (30%)
$16,578
Your old tax bill
$45,000
Your new tax bill
$16,578
Estimated tax savings
$28,421
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