902 Mills Gap Rd
Fletcher, North Carolina, 28732-8480
4 bed • 5 bath • 12 guests • $900,000
Annual Revenue
$144,961
Profit (Cash Flow)
$51,728
Cash on Cash Return
23.7%
Annual Revenue
AirDNA projects $559/night at 45% occupancy ($91,877).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.7% 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
23.7%
Cap Rate
12.49%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$78,655
Your adjusted annual income
$150,000 - $78,655 = $71,344
Taxes on $71,344 (30%)
$21,403
Your old tax bill
$45,000
Your new tax bill
$21,403
Estimated tax savings
$23,596
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