39 McKinney Rd Weaverville, North Carolina, 28787-9649
3 bed • 2.5 bath • 8 guests • $310,000
Annual Revenue
$61,580
Profit (Cash Flow)
$18,751
Cap Rate
12.8%
Annual Revenue
AirDNA projects $281/night at 60% occupancy ($61,580)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.46% 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
23.46%
Cap Rate
12.79%
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
$14,713
Deductible property tax
$3,069
Your total deduction
$25,342
Your adjusted annual income
$150,000 - $25,342 = $124,658
Taxes on $124,658 (30%)
$37,397
Your old tax bill
$45,000
Your new tax bill
$37,397
Estimated tax savings
$7,603
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