5 Pelzer St
Woodfin, North Carolina, 28804-2109
4 bed • 2 bath • 8 guests • $385,000
Annual Revenue
$73,414
Profit (Cash Flow)
$32,532
Cash on Cash Return
53.7%
Annual Revenue
AirDNA projects $300/night at 58% occupancy ($63,552).
Occupancy Rate
Avg Daily Rate
Return Metrics
53.72% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
6.9%
Revenue Appreciation
0%
Cash on Cash Return
53.72%
Cap Rate
14.99%
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
$17,437
Deductible property tax
$900
Your total deduction
$23,905
Your adjusted annual income
$150,000 - $23,905 = $126,094
Taxes on $126,094 (30%)
$37,828
Your old tax bill
$45,000
Your new tax bill
$37,828
Estimated tax savings
$7,171
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