984 Gaye Ave
Holly Ridge, North Carolina, 28445
4 bed • 3 bath • 10 guests • $1,100,000
Annual Revenue
$117,404
Profit (Cash Flow)
$14,265
Cash on Cash Return
5.4%
Annual Revenue
AirDNA projects $392/night at 82% occupancy ($117,404).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.4% 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
5.4%
Cap Rate
8.04%
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
$52,207
Deductible property tax
$10,889
Your total deduction
$143,176
Your adjusted annual income
$150,000 - $143,176 = $6,823
Taxes on $6,823 (30%)
$2,047
Your old tax bill
$45,000
Your new tax bill
$2,047
Estimated tax savings
$42,952
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