1214 New River Inlet Rd
North Topsail Beach, North Carolina, 28460-9252
4 bed • 4 bath • 10 guests • $1,100,000
Annual Revenue
$95,986
Profit (Cash Flow)
-$4,368
Cash on Cash Return
-1.7%
Annual Revenue
AirDNA projects $360/night at 73% occupancy ($95,986).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.65% 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
-1.65%
Cap Rate
6.34%
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
$52,207
Deductible property tax
$10,889
Your total deduction
$161,969
Your adjusted annual income
$150,000 - $161,969 = -$11,969
Taxes on -$11,969 (30%)
-$3,590
Your old tax bill
$45,000
Your new tax bill
-$3,590
Estimated tax savings
$48,590
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