3461 Christie Road
North Carolina
2 bed • 1 bath • 6 guests • $0
Annual Revenue
$26,717
Profit (Cash Flow)
$9,564
Cash on Cash Return
153.0%
Annual Revenue
AirDNA projects $133/night at 55% occupancy ($26,717).
Occupancy Rate
Avg Daily Rate
Return Metrics
153.02% 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
153.02%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$5,564
Your adjusted annual income
$150,000 - -$5,564 = $155,564
Taxes on $155,564 (30%)
$46,669
Your old tax bill
$45,000
Your new tax bill
$46,669
Estimated tax savings
-$1,669
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