97 N Coyote Springs Farm Rd Leicester, North Carolina, 28748
4 bed • 3 bath • 12 guests • $675,000
Annual Revenue
$51,543
Profit (Cash Flow)
-$14,365
Cap Rate
4.6%
Annual Revenue
AirDNA projects $252/night at 56% occupancy ($51,543)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.65% 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
-8.65%
Cap Rate
4.61%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$108,821
Your adjusted annual income
$150,000 - $108,821 = $41,179
Taxes on $41,179 (30%)
$12,354
Your old tax bill
$45,000
Your new tax bill
$12,354
Estimated tax savings
$32,646
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