886 New River Inlet Rd
North Topsail Beach, North Carolina, 28460
2 bed • 2 bath • 5 guests • $350,000
Annual Revenue
$49,143
Profit (Cash Flow)
$2,950
Cash on Cash Return
5.7%
Annual Revenue
AirDNA projects $207/night at 65% occupancy ($49,143).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.67% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.67%
Cap Rate
8.3%
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
$18,687
Deductible property tax
$3,464
Your total deduction
$48,675
Your adjusted annual income
$150,000 - $48,675 = $101,324
Taxes on $101,324 (30%)
$30,397
Your old tax bill
$45,000
Your new tax bill
$30,397
Estimated tax savings
$14,602
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