371 Atkinson Point Rd Holly Ridge, North Carolina, 28445
2 bed • 1 bath • 4 guests
Est. $1,103/mo
Inquire about this property
Contact Agent
$48,640
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$13,721
Profit
Revenue
$48,640
Operating Expenses
$19,403
Operating Income
$29,236
Mortgage & Taxes
$15,515
Profit (Cash Flow)
$13,721
$59,150
Cash Investment
Down Payment
$46,000
Renos & Furnishing
$6,250
Closing Costs
$6,900
Total
$59,150
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.19%
Cap Rate
12.71%
STR 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 est deduction will be...
Deductible mortgage interest
$10,916
Deductible property tax
$2,277
Your total deduction
$9,927
Your adjusted annual income
$150,000 - $9,927 = $140,073
Taxes on $140,073 (30%)
$42,022
Your old tax bill
$45,000
Your new tax bill
$42,022
Estimated tax savings
$2,978
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com