308 S Topsail Dr
Surf City, North Carolina, 28445-6746
3 bed • 2 bath • 6 guests • $500,000
Annual Revenue
$62,091
Profit (Cash Flow)
$3,019
Cash on Cash Return
4.1%
Annual Revenue
AirDNA projects $250/night at 68% occupancy ($62,091).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.1% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.1%
Cap Rate
8.06%
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
$26,696
Deductible property tax
$4,949
Your total deduction
$70,229
Your adjusted annual income
$150,000 - $70,229 = $79,770
Taxes on $79,770 (30%)
$23,931
Your old tax bill
$45,000
Your new tax bill
$23,931
Estimated tax savings
$21,068
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