84 Samara Dr
Hendersonville, North Carolina, 28739-7125
3 bed • 2 bath • 9 guests • $320,000
Annual Revenue
$35,154
Profit (Cash Flow)
-$1,359
Cash on Cash Return
-1.7%
Annual Revenue
AirDNA projects $175/night at 55% occupancy ($35,154).
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
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
$49,286
Your adjusted annual income
$150,000 - $49,286 = $100,713
Taxes on $100,713 (30%)
$30,214
Your old tax bill
$45,000
Your new tax bill
$30,214
Estimated tax savings
$14,785
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