1518 S Anderson Blvd
Topsail Beach, North Carolina, 28445-6987
3 bed • 2 bath • 6 guests • $695,000
Annual Revenue
$80,715
Profit (Cash Flow)
$9,670
Cash on Cash Return
5.7%
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
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
$90,903
Your adjusted annual income
$150,000 - $90,903 = $59,096
Taxes on $59,096 (30%)
$17,728
Your old tax bill
$45,000
Your new tax bill
$17,728
Estimated tax savings
$27,271
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