1032 Oglethorpe Dr Conway, South Carolina, 29527
3 bed • 2 bath • 6 guests • $235,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$26,195
Profit (Cash Flow)
-$6,742
Cap Rate
3.9%
Annual Revenue
AirDNA projects $163/night at 44% occupancy ($26,195)
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.77% 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
-10.77%
Cap Rate
3.87%
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
$11,153
Deductible property tax
$2,327
Your total deduction
$40,538
Your adjusted annual income
$150,000 - $40,538 = $109,462
Taxes on $109,462 (30%)
$32,838
Your old tax bill
$45,000
Your new tax bill
$32,838
Estimated tax savings
$12,162
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