26371 Colony Dr Salvo, North Carolina, 27972
6 bed • 5.5 bath • 14 guests • $1,650,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$185,179
Profit (Cash Flow)
$41,717
Cap Rate
8.8%
Annual Revenue
AirDNA projects $418/night at 73% occupancy ($111,451)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.31% 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
11.31%
Cap Rate
8.84%
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
$66,428
Deductible property tax
$18,150
Your total deduction
$182,269
Your adjusted annual income
$150,000 - $182,269 = -$32,269
Taxes on -$32,269 (30%)
-$9,681
Your old tax bill
$45,000
Your new tax bill
-$9,681
Estimated tax savings
$54,681
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