370 Running Bear Rd
Hot Springs, North Carolina, 28743-8688
3 bed • 2 bath • 8 guests • $400,000
Annual Revenue
$33,266
Profit (Cash Flow)
-$11,714
Cash on Cash Return
-11.7%
Annual Revenue
AirDNA projects $207/night at 44% occupancy ($33,266).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.65% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.65%
Cap Rate
3.81%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$71,908
Your adjusted annual income
$150,000 - $71,908 = $78,091
Taxes on $78,091 (30%)
$23,427
Your old tax bill
$45,000
Your new tax bill
$23,427
Estimated tax savings
$21,572
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