403 Mooreland Dr NE
Conover, North Carolina, 28613-8672
3 bed • 2 bath • 6 guests • $320,000
Annual Revenue
$38,306
Profit (Cash Flow)
-$1,929
Cash on Cash Return
-2.3%
Annual Revenue
AirDNA projects $152/night at 69% occupancy ($38,306).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.34% 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
-2.34%
Cap Rate
6.13%
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
$15,187
Deductible property tax
$3,167
Your total deduction
$51,177
Your adjusted annual income
$150,000 - $51,177 = $98,822
Taxes on $98,822 (30%)
$29,646
Your old tax bill
$45,000
Your new tax bill
$29,646
Estimated tax savings
$15,353
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