37 Poplar Dr
Rosman, North Carolina, 28772
2 bed • 2 bath • 8 guests • $527,000
Annual Revenue
$83,093
Profit (Cash Flow)
$15,372
Cash on Cash Return
19.1%
Annual Revenue
AirDNA projects $221/night at 81% occupancy ($65,382).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.14% 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
19.14%
Cap Rate
8.62%
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
$19,672
Deductible property tax
$0
Your total deduction
$55,850
Your adjusted annual income
$150,000 - $55,850 = $94,149
Taxes on $94,149 (30%)
$28,244
Your old tax bill
$45,000
Your new tax bill
$28,244
Estimated tax savings
$16,755
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