70 Riverstone Run Marble, North Carolina, 28905-8893
3 bed • 3 bath • 11 guests • $395,000
Annual Revenue
$57,855
Profit (Cash Flow)
$17,515
Cap Rate
10.7%
Annual Revenue
AirDNA projects $264/night at 35% occupancy ($33,749)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.58% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.58%
Cap Rate
10.74%
Tax Calculator (USA)
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
$15,902
Deductible property tax
$4,345
Your total deduction
$37,539
Your adjusted annual income
$150,000 - $37,539 = $112,461
Taxes on $112,461 (30%)
$33,738
Your old tax bill
$45,000
Your new tax bill
$33,738
Estimated tax savings
$11,262
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