353 St George Ln
Semora, North Carolina, 27343-7124
6 bed • 3 bath • 13 guests • $585,000
Annual Revenue
$95,723
Profit (Cash Flow)
$28,247
Cash on Cash Return
15.8%
Annual Revenue
AirDNA projects $468/night at 56% occupancy ($95,723).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.76% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.4%
Revenue Appreciation
0%
Cash on Cash Return
15.76%
Cap Rate
11.58%
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
$16,678
Deductible property tax
$6,435
Your total deduction
$73,068
Your adjusted annual income
$150,000 - $73,068 = $76,931
Taxes on $76,931 (30%)
$23,079
Your old tax bill
$45,000
Your new tax bill
$23,079
Estimated tax savings
$21,920
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