299 Viewcrest Dr
Hendersonville, North Carolina, 28739-8921
4 bed • 3 bath • 12 guests • $479,000
Annual Revenue
$82,965
Profit (Cash Flow)
$22,871
Cash on Cash Return
18.9%
Annual Revenue
AirDNA projects $413/night at 55% occupancy ($82,965).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.91% 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
18.91%
Cap Rate
12.21%
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
$28,747
Deductible property tax
$5,269
Your total deduction
$52,792
Your adjusted annual income
$150,000 - $52,792 = $97,207
Taxes on $97,207 (30%)
$29,162
Your old tax bill
$45,000
Your new tax bill
$29,162
Estimated tax savings
$15,837
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