902 Mills Gap Rd Fletcher, North Carolina, 28732-8480
4 bed • 5 bath • 12 guests • $900,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$144,962
Profit (Cash Flow)
$51,729
Cap Rate
12.5%
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 (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
$42,715
Deductible property tax
$8,910
Your total deduction
$73,616
Your adjusted annual income
$150,000 - $73,616 = $76,384
Taxes on $76,384 (30%)
$22,915
Your old tax bill
$45,000
Your new tax bill
$22,915
Estimated tax savings
$22,085
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