84 Samara Dr Hendersonville, North Carolina, 28739-7125
3 bed • 2 bath • 9 guests • $320,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$35,155
Profit (Cash Flow)
-$1,359
Cap Rate
5.3%
Annual Revenue
AirDNA projects $175/night at 55% occupancy ($35,155)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.65% 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
-1.65%
Cap Rate
5.28%
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
$10,202
Deductible property tax
$3,520
Your total deduction
$45,478
Your adjusted annual income
$150,000 - $45,478 = $104,522
Taxes on $104,522 (30%)
$31,357
Your old tax bill
$45,000
Your new tax bill
$31,357
Estimated tax savings
$13,643
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