402 Charter Hills Rd
Beech Mountain, North Carolina, 28604-8042
2 bed • 2 bath • 4 guests • $350,000
Annual Revenue
$38,328
Profit (Cash Flow)
-$3,938
Cash on Cash Return
-4.5%
Annual Revenue
AirDNA projects $198/night at 53% occupancy ($38,328).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.52% 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
-4.52%
Cap Rate
5.61%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$56,007
Your adjusted annual income
$150,000 - $56,007 = $93,992
Taxes on $93,992 (30%)
$28,197
Your old tax bill
$45,000
Your new tax bill
$28,197
Estimated tax savings
$16,802
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