1053 Center St
Jacksonville, North Carolina, 28546
2 bed • 2 bath • 6 guests • $155,000
Annual Revenue
$24,453
Profit (Cash Flow)
-$2,857
Cash on Cash Return
-6.8%
Annual Revenue
AirDNA projects $103/night at 65% occupancy ($24,453).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.78% 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
-6.78%
Cap Rate
4.89%
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
$7,356
Deductible property tax
$1,534
Your total deduction
$28,236
Your adjusted annual income
$150,000 - $28,236 = $121,763
Taxes on $121,763 (30%)
$36,529
Your old tax bill
$45,000
Your new tax bill
$36,529
Estimated tax savings
$8,470
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