1016 Wachesaw Rd Murrells Inlet, South Carolina, 29576-5806
3 bed • 2 bath • 8 guests • $575,000
Annual Revenue
$43,168
Profit (Cash Flow)
-$12,412
Cap Rate
4.2%
Annual Revenue
AirDNA projects $223/night at 53% occupancy ($43,168)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.81% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.81%
Cap Rate
4.15%
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
$23,149
Deductible property tax
$6,325
Your total deduction
$91,734
Your adjusted annual income
$150,000 - $91,734 = $58,266
Taxes on $58,266 (30%)
$17,480
Your old tax bill
$45,000
Your new tax bill
$17,480
Estimated tax savings
$27,520
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