Lower Creek Crossing Rd North Carolina, 28713
2 bed • 1 bath • 6 guests • $225,000
Annual Revenue
$53,998
Profit (Cash Flow)
$18,130
Cap Rate
14.8%
Annual Revenue
AirDNA projects $231/night at 64% occupancy ($53,998)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.25% 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
31.25%
Cap Rate
14.79%
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
$10,679
Deductible property tax
$2,228
Your total deduction
$13,875
Your adjusted annual income
$150,000 - $13,875 = $136,125
Taxes on $136,125 (30%)
$40,837
Your old tax bill
$45,000
Your new tax bill
$40,837
Estimated tax savings
$4,163
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