44 E Horizon Dr Franklin, North Carolina, 28734
2 bed • 2 bath • 8 guests • $270,000
Annual Revenue
$23,010
Profit (Cash Flow)
-$11,865
Cap Rate
2.3%
Annual Revenue
AirDNA projects $150/night at 42% occupancy ($23,010)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.29% 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
-17.29%
Cap Rate
2.34%
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
$12,814
Deductible property tax
$2,673
Your total deduction
$50,077
Your adjusted annual income
$150,000 - $50,077 = $99,923
Taxes on $99,923 (30%)
$29,977
Your old tax bill
$45,000
Your new tax bill
$29,977
Estimated tax savings
$15,023
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