395 Red Bird Dr Lake Lure, North Carolina, 28746
2 bed • 2 bath • 5 guests • $350,000
Annual Revenue
$59,352
Profit (Cash Flow)
$16,812
Cap Rate
12.0%
Annual Revenue
AirDNA projects $243/night at 46% occupancy ($40,827)
Occupancy Rate
Avg Daily Rate
Return Metrics
32.33% 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
32.33%
Cap Rate
11.98%
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
$19,571
Deductible property tax
$1,800
Your total deduction
$32,104
Your adjusted annual income
$150,000 - $32,104 = $117,896
Taxes on $117,896 (30%)
$35,369
Your old tax bill
$45,000
Your new tax bill
$35,369
Estimated tax savings
$9,631
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