205 Derby Down Way Wilmington, North Carolina, 28409-8108
4 bed • 5 bath • 11 guests • $800,000
Annual Revenue
$124,026
Profit (Cash Flow)
$34,619
Cap Rate
11.1%
Annual Revenue
AirDNA projects $539/night at 46% occupancy ($90,559)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.73% 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
17.73%
Cap Rate
11.07%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$77,038
Your adjusted annual income
$150,000 - $77,038 = $72,962
Taxes on $72,962 (30%)
$21,889
Your old tax bill
$45,000
Your new tax bill
$21,889
Estimated tax savings
$23,111
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