612 Riverview Rd Ext
Lexington, North Carolina, 27292
2 bed • 2 bath • 6 guests • $379,000
Annual Revenue
$46,897
Profit (Cash Flow)
$1,560
Cash on Cash Return
1.7%
Annual Revenue
AirDNA projects $214/night at 60% occupancy ($46,897).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.66% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.66%
Cap Rate
7.15%
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
$17,987
Deductible property tax
$3,752
Your total deduction
$54,478
Your adjusted annual income
$150,000 - $54,478 = $95,521
Taxes on $95,521 (30%)
$28,656
Your old tax bill
$45,000
Your new tax bill
$28,656
Estimated tax savings
$16,343
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