1607 Canal Dr Carolina Beach, North Carolina, 28428
4 bed • 5 bath • 12 guests • $950,000
Annual Revenue
$113,386
Profit (Cash Flow)
$20,886
Cap Rate
8.9%
Annual Revenue
AirDNA projects $597/night at 52% occupancy ($113,386)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.09% 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
9.09%
Cap Rate
8.94%
Tax Calculator (USA)
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
$45,088
Deductible property tax
$9,405
Your total deduction
$111,303
Your adjusted annual income
$150,000 - $111,303 = $38,697
Taxes on $38,697 (30%)
$11,609
Your old tax bill
$45,000
Your new tax bill
$11,609
Estimated tax savings
$33,391
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