321 Memory Ln
Cullowhee, North Carolina, 28723-8774
2 bed • 2 bath • 6 guests • $250,000
Annual Revenue
$47,963
Profit (Cash Flow)
$11,188
Cash on Cash Return
17.5%
Annual Revenue
AirDNA projects $268/night at 49% occupancy ($47,963).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.48% 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
17.48%
Cap Rate
11.21%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$27,192
Your adjusted annual income
$150,000 - $27,192 = $122,807
Taxes on $122,807 (30%)
$36,842
Your old tax bill
$45,000
Your new tax bill
$36,842
Estimated tax savings
$8,157
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