274 Hemlock Rd
Banner Elk, North Carolina, 28604-8828
2 bed • 2 bath • 4 guests • $400,000
Annual Revenue
$48,193
Profit (Cash Flow)
$1,272
Cash on Cash Return
1.3%
Annual Revenue
AirDNA projects $203/night at 65% occupancy ($48,193).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.29% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.29%
Cap Rate
7.06%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$57,641
Your adjusted annual income
$150,000 - $57,641 = $92,358
Taxes on $92,358 (30%)
$27,707
Your old tax bill
$45,000
Your new tax bill
$27,707
Estimated tax savings
$17,292
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