705 Linville Dr
Marion, North Carolina, 28752-6511
3 bed • 2 bath • 8 guests • $570,000
Annual Revenue
$50,878
Profit (Cash Flow)
-$7,863
Cash on Cash Return
-5.6%
Annual Revenue
AirDNA projects $398/night at 35% occupancy ($50,878).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.63% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.63%
Cap Rate
5.36%
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
$27,052
Deductible property tax
$5,642
Your total deduction
$91,321
Your adjusted annual income
$150,000 - $91,321 = $58,678
Taxes on $58,678 (30%)
$17,603
Your old tax bill
$45,000
Your new tax bill
$17,603
Estimated tax savings
$27,396
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