124 Mallard Dr Duck, North Carolina, 27949-4481

5 bed • 4 bath • 15 guests

Purchase Price

Est. $8,393/mo

Inquire about this property

Contact Agent

$129,581

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,387

Profit

Revenue

$129,581

Operating Expenses

$29,926

Operating Income

$99,656

Mortgage & Taxes

$118,043

Profit (Cash Flow)

-$18,387

$415,477

Cash Investment

Down Payment

$349,980

Renos & Furnishing

$13,000

Closing Costs

$52,497

Total

$415,477

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.42%

Cap Rate

5.69%

Return on Investment

12.34%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$83,052

Deductible property tax

$17,324

Your total deduction

$193,541

Your adjusted annual income

$150,000 - $193,541 = -$43,541

Taxes on -$43,541 (30%)

-$13,062

Your old tax bill

$45,000

Your new tax bill

-$13,062

Estimated tax savings

$58,062

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com