402 Charter Hills Rd
Beech Mountain, North Carolina, 28604-8042
2 bed • 2 bath • 6 guests • $385,000
Annual Revenue
$39,683
Profit (Cash Flow)
-$5,123
Cash on Cash Return
-5.4%
Annual Revenue
AirDNA projects $205/night at 53% occupancy ($39,683).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.38% 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
-5.38%
Cap Rate
5.41%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$61,980
Your adjusted annual income
$150,000 - $61,980 = $88,019
Taxes on $88,019 (30%)
$26,405
Your old tax bill
$45,000
Your new tax bill
$26,405
Estimated tax savings
$18,594
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