1518 S Anderson Blvd Topsail Beach, North Carolina, 28445-6987
3 bed • 2 bath • 6 guests • $695,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$80,715
Profit (Cash Flow)
$9,670
Cap Rate
8.1%
Annual Revenue
AirDNA projects $287/night at 77% occupancy ($80,715)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.74% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.74%
Cap Rate
8.13%
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
$32,985
Deductible property tax
$6,880
Your total deduction
$87,096
Your adjusted annual income
$150,000 - $87,096 = $62,904
Taxes on $62,904 (30%)
$18,871
Your old tax bill
$45,000
Your new tax bill
$18,871
Estimated tax savings
$26,129
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