289 Three Cabin Rd Bryson City, North Carolina, 28713-6334
2 bed • 1 bath • 6 guests • $275,000
Annual Revenue
$60,192
Profit (Cash Flow)
$13,866
Cap Rate
13.0%
Annual Revenue
AirDNA projects $206/night at 65% occupancy ($48,906)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.05% 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
27.05%
Cap Rate
12.96%
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
$15,923
Deductible property tax
$3,025
Your total deduction
$25,625
Your adjusted annual income
$150,000 - $25,625 = $124,375
Taxes on $124,375 (30%)
$37,313
Your old tax bill
$45,000
Your new tax bill
$37,313
Estimated tax savings
$7,687
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