120 Yaupon Rd Pine Knoll Shores, North Carolina, 28512-6737
2 bed • 2 bath • 4 guests • $439,000
Annual Revenue
$54,567
Profit (Cash Flow)
$7,814
Cap Rate
7.7%
Annual Revenue
AirDNA projects $249/night at 60% occupancy ($54,567)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.74% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.74%
Cap Rate
7.69%
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
$17,450
Deductible property tax
$4,829
Your total deduction
$54,250
Your adjusted annual income
$150,000 - $54,250 = $95,750
Taxes on $95,750 (30%)
$28,725
Your old tax bill
$45,000
Your new tax bill
$28,725
Estimated tax savings
$16,275
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