371 Atkinson Point Rd
Holly Ridge, North Carolina, 28445
2 bed • 1 bath • 4 guests • $230,000
Annual Revenue
$48,639
Profit (Cash Flow)
$13,132
Cash on Cash Return
22.2%
Annual Revenue
AirDNA projects $193/night at 69% occupancy ($48,639).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.2% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.2%
Cap Rate
12.45%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$22,358
Your adjusted annual income
$150,000 - $22,358 = $127,641
Taxes on $127,641 (30%)
$38,292
Your old tax bill
$45,000
Your new tax bill
$38,292
Estimated tax savings
$6,707
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