114 E Boardwalk Blvd
Atlantic Beach, North Carolina, 28512-5442
5 bed • 3 bath • 12 guests • $1,300,000
Annual Revenue
$98,287
Profit (Cash Flow)
-$15,854
Cash on Cash Return
-5.1%
Annual Revenue
AirDNA projects $585/night at 46% occupancy ($98,287).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.08% 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
-5.08%
Cap Rate
5.52%
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
$61,699
Deductible property tax
$12,869
Your total deduction
$201,952
Your adjusted annual income
$150,000 - $201,952 = -$51,952
Taxes on -$51,952 (30%)
-$15,585
Your old tax bill
$45,000
Your new tax bill
-$15,585
Estimated tax savings
$60,585
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