5 Oceanic St
Wrightsville Beach, North Carolina, 28480-2853
6 bed • 5 bath • 18 guests • $2,000,000
Annual Revenue
$181,854
Profit (Cash Flow)
$9,629
Cash on Cash Return
2.0%
Annual Revenue
AirDNA projects $766/night at 53% occupancy ($148,281).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.02% 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
2.02%
Cap Rate
7.22%
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
$94,922
Deductible property tax
$19,799
Your total deduction
$273,876
Your adjusted annual income
$150,000 - $273,876 = -$123,876
Taxes on -$123,876 (30%)
-$37,162
Your old tax bill
$45,000
Your new tax bill
-$37,162
Estimated tax savings
$82,162
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