31 Twin Brooks Rd Arden, North Carolina, 28704-9600
3 bed • 2 bath • 6 guests • $66,000
Annual Revenue
$43,705
Profit (Cash Flow)
$28,006
Cap Rate
53.0%
Annual Revenue
AirDNA projects $193/night at 48% occupancy ($33,836)
Occupancy Rate
Avg Daily Rate
Return Metrics
267.23% 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
267.23%
Cap Rate
53.01%
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
$3,161
Deductible property tax
$726
Your total deduction
-$19,771
Your adjusted annual income
$150,000 - -$19,771 = $169,771
Taxes on $169,771 (30%)
$50,931
Your old tax bill
$45,000
Your new tax bill
$50,931
Estimated tax savings
-$5,931
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