341 Yosemite Fls Rd Old Fort, North Carolina, 28762
5 bed • 3.5 bath • 10 guests • $950,000
Annual Revenue
$178,144
Profit (Cash Flow)
$76,449
Cap Rate
15.8%
Annual Revenue
AirDNA projects $739/night at 66% occupancy ($178,144)
Occupancy Rate
Avg Daily Rate
Return Metrics
45.67% 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
45.67%
Cap Rate
15.78%
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
$55,007
Deductible property tax
$4,428
Your total deduction
$53,830
Your adjusted annual income
$150,000 - $53,830 = $96,170
Taxes on $96,170 (30%)
$28,851
Your old tax bill
$45,000
Your new tax bill
$28,851
Estimated tax savings
$16,149
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