Thomas Branch Rd North Carolina, 28753
3 bed • 2 bath • 8 guests • $425,000
Annual Revenue
$86,198
Profit (Cash Flow)
$15,251
Cap Rate
10.3%
Annual Revenue
AirDNA projects $146/night at 71% occupancy ($37,861)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.35% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.35%
Cap Rate
10.33%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$44,552
Your adjusted annual income
$150,000 - $44,552 = $105,448
Taxes on $105,448 (30%)
$31,635
Your old tax bill
$45,000
Your new tax bill
$31,635
Estimated tax savings
$13,365
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