Stocksville Ridg
North Carolina, 28787
5 bed • 3.5 bath • 14 guests • $595,000
Annual Revenue
$99,076
Profit (Cash Flow)
$46,052
Cash on Cash Return
28.8%
Annual Revenue
AirDNA projects $411/night at 46% occupancy ($69,053).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.82% 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
28.82%
Cap Rate
13.15%
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
$23,954
Deductible property tax
$1,190
Your total deduction
$52,819
Your adjusted annual income
$150,000 - $52,819 = $97,180
Taxes on $97,180 (30%)
$29,154
Your old tax bill
$45,000
Your new tax bill
$29,154
Estimated tax savings
$15,845
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