1032 Oglethorpe Dr
Conway, South Carolina, 29527
3 bed • 2 bath • 6 guests • $235,000
Annual Revenue
$26,195
Profit (Cash Flow)
-$6,742
Cash on Cash Return
-10.8%
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
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
$2,326
Your total deduction
$44,346
Your adjusted annual income
$150,000 - $44,346 = $105,653
Taxes on $105,653 (30%)
$31,696
Your old tax bill
$45,000
Your new tax bill
$31,696
Estimated tax savings
$13,303
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