49 Canary Ln Maggie Valley, North Carolina, 28751-8816
2 bed • 2 bath • 6 guests • $287,000
Annual Revenue
$40,728
Profit (Cash Flow)
-$698
Cap Rate
7.6%
Annual Revenue
AirDNA projects $177/night at 63% occupancy ($40,728)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.37% 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
-2.37%
Cap Rate
7.57%
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
$16,175
Deductible property tax
$2,841
Your total deduction
$40,690
Your adjusted annual income
$150,000 - $40,690 = $109,310
Taxes on $109,310 (30%)
$32,793
Your old tax bill
$45,000
Your new tax bill
$32,793
Estimated tax savings
$12,207
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