124 Mallard Dr Duck, North Carolina, 27949-4481
5 bed • 4 bath • 15 guests • $1,749,900
Annual Revenue
$129,581
Profit (Cash Flow)
-$18,976
Cap Rate
5.7%
Annual Revenue
AirDNA projects $486/night at 73% occupancy ($129,581)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.56% 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
-4.56%
Cap Rate
5.66%
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
$83,052
Deductible property tax
$17,324
Your total deduction
$260,989
Your adjusted annual income
$150,000 - $260,989 = -$110,989
Taxes on -$110,989 (30%)
-$33,297
Your old tax bill
$45,000
Your new tax bill
-$33,297
Estimated tax savings
$78,297
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