325 St George Ln
Semora, North Carolina, 27343
2 bed • 2 bath • 4 guests • $800,000
Annual Revenue
$56,788
Profit (Cash Flow)
-$18,238
Cash on Cash Return
-9.6%
Annual Revenue
AirDNA projects $299/night at 52% occupancy ($56,788).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.57% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.57%
Cap Rate
4.46%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$131,894
Your adjusted annual income
$150,000 - $131,894 = $18,105
Taxes on $18,105 (30%)
$5,431
Your old tax bill
$45,000
Your new tax bill
$5,431
Estimated tax savings
$39,568
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