44 E Horizon Dr Franklin, North Carolina, 28734
2 bed • 2 bath • 8 guests
Est. $1,295/mo

Inquire about this property
Contact Agent
$23,010
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$11,274
Profit
Revenue
$23,010
Operating Expenses
$16,071
Operating Income
$6,939
Mortgage & Taxes
$18,213
Profit (Cash Flow)
-$11,274
$68,600
Cash Investment
Down Payment
$54,000
Renos & Furnishing
$6,500
Closing Costs
$8,100
Total
$68,600
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.43%
Cap Rate
2.57%
STR 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 est deduction will be...
Deductible mortgage interest
$12,814
Deductible property tax
$2,673
Your total deduction
$38,920
Your adjusted annual income
$150,000 - $38,920 = $111,080
Taxes on $111,080 (30%)
$33,324
Your old tax bill
$45,000
Your new tax bill
$33,324
Estimated tax savings
$11,676
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com