79 Propst Rd Candler, North Carolina, 28715
4 bed • 2 bath • 10 guests • $325,000
Annual Revenue
$65,748
Profit (Cash Flow)
$21,608
Cap Rate
13.4%
Annual Revenue
AirDNA projects $383/night at 47% occupancy ($65,748)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.34% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.34%
Cap Rate
13.39%
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
$15,425
Deductible property tax
$3,217
Your total deduction
$24,901
Your adjusted annual income
$150,000 - $24,901 = $125,099
Taxes on $125,099 (30%)
$37,530
Your old tax bill
$45,000
Your new tax bill
$37,530
Estimated tax savings
$7,470
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