5 Pinebrook Ct Pinehurst, North Carolina, 28374-8879
8 bed • 5 bath • 16 guests • $820,000
Annual Revenue
$125,644
Profit (Cash Flow)
$20,764
Cap Rate
8.2%
Annual Revenue
AirDNA projects $984/night at 43% occupancy ($154,542)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.8% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.8%
Cap Rate
8.21%
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
$25,817
Deductible property tax
$9,020
Your total deduction
$92,451
Your adjusted annual income
$150,000 - $92,451 = $57,549
Taxes on $57,549 (30%)
$17,265
Your old tax bill
$45,000
Your new tax bill
$17,265
Estimated tax savings
$27,735
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