2000 New River Inlet Rd
North Topsail Beach, North Carolina, 28460
2 bed • 2 bath • 5 guests • $330,000
Annual Revenue
$51,134
Profit (Cash Flow)
$6,182
Cash on Cash Return
12.5%
Annual Revenue
AirDNA projects $200/night at 70% occupancy ($51,134).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.51% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.51%
Cap Rate
9.33%
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
$17,619
Deductible property tax
$3,266
Your total deduction
$42,738
Your adjusted annual income
$150,000 - $42,738 = $107,261
Taxes on $107,261 (30%)
$32,178
Your old tax bill
$45,000
Your new tax bill
$32,178
Estimated tax savings
$12,821
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