205 Barefoot Ln
Atlantic Beach, North Carolina, 28512-7476
3 bed • 3 bath • 6 guests • $699,000
Annual Revenue
$103,729
Profit (Cash Flow)
$25,768
Cash on Cash Return
13.7%
Annual Revenue
AirDNA projects $305/night at 56% occupancy ($62,383).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.74% 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
13.74%
Cap Rate
10.69%
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
$34,575
Deductible property tax
$7,689
Your total deduction
$87,347
Your adjusted annual income
$150,000 - $87,347 = $62,652
Taxes on $62,652 (30%)
$18,795
Your old tax bill
$45,000
Your new tax bill
$18,795
Estimated tax savings
$26,204
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