70 Selmar Wy Sylva, North Carolina, 28779-5741
4 bed • 3.5 bath • 13 guests
Est. $2,058/mo

Inquire about this property
Contact Agent
$95,869
Annual Revenue
AirDNA projects $386/night at 44% occupancy ($62,033.04).
Top 101% of comparables
Top 101% of comparables
$46,771
Profit
Revenue
$95,869
Operating Expenses
$24,139
Operating Income
$71,730
Mortgage & Taxes
$24,959
Profit (Cash Flow)
$46,771
$85,645
Cash Investment
Down Payment
$42,900
Renos & Furnishing
$42,875
Closing Costs
-$130
Total
$85,645
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
0%
Revenue Appreciation
0%
Cash on Cash Return
54.61%
Cap Rate
16.72%
STR 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 est deduction will be...
Deductible mortgage interest
$12,433
Deductible property tax
$4,719
Your total deduction
$53,764
Your adjusted annual income
$150,000 - $53,764 = $96,236
Taxes on $96,236 (30%)
$28,871
Your old tax bill
$45,000
Your new tax bill
$28,871
Estimated tax savings
$16,129
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com