591 W Tweetsie Ln
Banner Elk, North Carolina, 28604-6617
4 bed • 3 bath • 12 guests • $549,000
Annual Revenue
$88,359
Profit (Cash Flow)
$24,193
Cash on Cash Return
22.1%
Annual Revenue
AirDNA projects $448/night at 54% occupancy ($88,359).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.07% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.07%
Cap Rate
11.51%
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
$27,684
Deductible property tax
$5,435
Your total deduction
$57,489
Your adjusted annual income
$150,000 - $57,489 = $92,510
Taxes on $92,510 (30%)
$27,753
Your old tax bill
$45,000
Your new tax bill
$27,753
Estimated tax savings
$17,246
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