4020 Tuffy Ln
Charlotte, North Carolina, 28278-9700
3 bed • 3 bath • 10 guests • $700,000
Annual Revenue
$89,674
Profit (Cash Flow)
$17,128
Cash on Cash Return
10.1%
Annual Revenue
AirDNA projects $372/night at 66% occupancy ($89,674).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.09%
Cap Rate
9.19%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$84,290
Your adjusted annual income
$150,000 - $84,290 = $65,709
Taxes on $65,709 (30%)
$19,712
Your old tax bill
$45,000
Your new tax bill
$19,712
Estimated tax savings
$25,287
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