126 Rice Mill Cir
Sunset Beach, North Carolina, 28468-4474
2 bed • 2 bath • 4 guests • $289,000
Annual Revenue
$40,176
Profit (Cash Flow)
$11,246
Cash on Cash Return
15.4%
Annual Revenue
AirDNA projects $180/night at 55% occupancy ($36,159).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.41% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.41%
Cap Rate
9.51%
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
$11,634
Deductible property tax
$1,200
Your total deduction
$31,961
Your adjusted annual income
$150,000 - $31,961 = $118,038
Taxes on $118,038 (30%)
$35,411
Your old tax bill
$45,000
Your new tax bill
$35,411
Estimated tax savings
$9,588
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