503 Nouvelle Dr
Stallings, North Carolina, 28104-0058
5 bed • 4 bath • 10 guests • $550,000
Annual Revenue
$69,513
Profit (Cash Flow)
$9,464
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $366/night at 52% occupancy ($69,513).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.78% 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
6.78%
Cap Rate
8.46%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$74,142
Your adjusted annual income
$150,000 - $74,142 = $75,857
Taxes on $75,857 (30%)
$22,757
Your old tax bill
$45,000
Your new tax bill
$22,757
Estimated tax savings
$22,242
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