790 New River Inlet Rd
North Topsail Beach, North Carolina, 28460-8280
3 bed • 3 bath • 8 guests • $550,000
Annual Revenue
$81,840
Profit (Cash Flow)
$16,864
Cash on Cash Return
19.7%
Annual Revenue
AirDNA projects $291/night at 77% occupancy ($81,840).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.66% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.66%
Cap Rate
10.45%
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
$29,040
Deductible property tax
$5,444
Your total deduction
$63,394
Your adjusted annual income
$150,000 - $63,394 = $86,605
Taxes on $86,605 (30%)
$25,981
Your old tax bill
$45,000
Your new tax bill
$25,981
Estimated tax savings
$19,018
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