70 Riverstone Run
Marble, North Carolina, 28905-8893
3 bed • 3 bath • 10 guests • $400,000
Annual Revenue
$55,151
Profit (Cash Flow)
$7,326
Cash on Cash Return
7.3%
Annual Revenue
AirDNA projects $302/night at 34% occupancy ($37,503).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.27% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.27%
Cap Rate
8.57%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$53,027
Your adjusted annual income
$150,000 - $53,027 = $96,972
Taxes on $96,972 (30%)
$29,091
Your old tax bill
$45,000
Your new tax bill
$29,091
Estimated tax savings
$15,908
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