490 Hickory Hollow Rd
Franklin, North Carolina, 28734-4960
3 bed • 2 bath • 6 guests • $355,000
Annual Revenue
$58,895
Profit (Cash Flow)
$15,805
Cash on Cash Return
28.9%
Annual Revenue
AirDNA projects $178/night at 68% occupancy ($44,209).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.92% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.92%
Cap Rate
12.91%
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
$20,939
Deductible property tax
$3,905
Your total deduction
$36,615
Your adjusted annual income
$150,000 - $36,615 = $113,384
Taxes on $113,384 (30%)
$34,015
Your old tax bill
$45,000
Your new tax bill
$34,015
Estimated tax savings
$10,984
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