287 Chapel Point Rd Lake Lure, North Carolina, 28746-5515
4 bed • 3 bath • 10 guests • $775,000
Annual Revenue
$96,205
Profit (Cash Flow)
$17,747
Cap Rate
9.0%
Annual Revenue
AirDNA projects $439/night at 60% occupancy ($96,205)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.38% 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
9.38%
Cap Rate
9.03%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$90,397
Your adjusted annual income
$150,000 - $90,397 = $59,603
Taxes on $59,603 (30%)
$17,881
Your old tax bill
$45,000
Your new tax bill
$17,881
Estimated tax savings
$27,119
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