554 Crowson Rd
Township of Taylorsville, North Carolina, 28681
3 bed • 2 bath • 12 guests • $420,000
Annual Revenue
$64,991
Profit (Cash Flow)
$14,542
Cash on Cash Return
13.8%
Annual Revenue
AirDNA projects $287/night at 62% occupancy ($64,991).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.83% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.83%
Cap Rate
10.2%
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
$19,933
Deductible property tax
$4,158
Your total deduction
$48,393
Your adjusted annual income
$150,000 - $48,393 = $101,606
Taxes on $101,606 (30%)
$30,481
Your old tax bill
$45,000
Your new tax bill
$30,481
Estimated tax savings
$14,518
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