34 The Pines Rd Robbinsville, North Carolina, 28771
3 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$50,550
Profit (Cash Flow)
$11,758
Cap Rate
11.0%
Annual Revenue
AirDNA projects $173/night at 60% occupancy ($37,912)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.38% 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
16.38%
Cap Rate
11.01%
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
$13,052
Deductible property tax
$2,722
Your total deduction
$27,523
Your adjusted annual income
$150,000 - $27,523 = $122,477
Taxes on $122,477 (30%)
$36,743
Your old tax bill
$45,000
Your new tax bill
$36,743
Estimated tax savings
$8,257
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