942 S Landing Dr
Leasburg, North Carolina, 27291-9051
6 bed • 3.5 bath • 16 guests • $0
Annual Revenue
$130,238
Profit (Cash Flow)
$97,527
Cash on Cash Return
655.6%
Annual Revenue
AirDNA projects $566/night at 63% occupancy ($130,238).
Occupancy Rate
Avg Daily Rate
Return Metrics
655.64% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
6.1%
Revenue Appreciation
0%
Cash on Cash Return
655.64%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$88,007
Your adjusted annual income
$150,000 - -$88,007 = $238,007
Taxes on $238,007 (30%)
$71,402
Your old tax bill
$45,000
Your new tax bill
$71,402
Estimated tax savings
-$26,402
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