6 Steady Aim Ln
Swannanoa, North Carolina, 28778-4503
8 bed • 5 bath • 20 guests • $1,100,000
Annual Revenue
$253,859
Profit (Cash Flow)
$77,716
Cash on Cash Return
23.7%
Annual Revenue
AirDNA projects $1448/night at 38% occupancy ($200,971).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.74% 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
23.74%
Cap Rate
15.14%
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
$80,671
Deductible property tax
$3,300
Your total deduction
$91,303
Your adjusted annual income
$150,000 - $91,303 = $58,696
Taxes on $58,696 (30%)
$17,608
Your old tax bill
$45,000
Your new tax bill
$17,608
Estimated tax savings
$27,391
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