404 Penny Lane unit g
Morehead City, North Carolina, 28557-4313
3 bed • 2 bath • 9 guests • $200,000
Annual Revenue
$43,829
Profit (Cash Flow)
$10,963
Cash on Cash Return
20.1%
Annual Revenue
AirDNA projects $299/night at 48% occupancy ($52,419).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.11% 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
20.11%
Cap Rate
12.22%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$21,853
Your adjusted annual income
$150,000 - $21,853 = $128,146
Taxes on $128,146 (30%)
$38,443
Your old tax bill
$45,000
Your new tax bill
$38,443
Estimated tax savings
$6,556
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