80 Meadows Ln
Banner Elk, North Carolina, 28604-9558
1 bed • 1 bath • 2 guests • $600,000
Annual Revenue
$40,038
Profit (Cash Flow)
-$19,310
Cash on Cash Return
-13.6%
Annual Revenue
AirDNA projects $261/night at 42% occupancy ($40,038).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.57% 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
-13.57%
Cap Rate
3.52%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$104,161
Your adjusted annual income
$150,000 - $104,161 = $45,838
Taxes on $45,838 (30%)
$13,751
Your old tax bill
$45,000
Your new tax bill
$13,751
Estimated tax savings
$31,248
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