535 Jordan Rd
Bryson City, North Carolina, 28713-8054
1 bed • 1 bath • 4 guests • $75,000
Annual Revenue
$17,531
Profit (Cash Flow)
-$65,687
Cash on Cash Return
-1010.6%
Annual Revenue
AirDNA projects $135/night at 48% occupancy ($23,667).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1,010.57% 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
-1,010.57%
Cap Rate
14.01%
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
$0
Deductible property tax
$825
Your total deduction
$4,054
Your adjusted annual income
$150,000 - $4,054 = $145,945
Taxes on $145,945 (30%)
$43,783
Your old tax bill
$45,000
Your new tax bill
$43,783
Estimated tax savings
$1,216
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