11 H St
Charleston, South Carolina, 29403-4751
3 bed • 1 bath • 8 guests • $510,000
Annual Revenue
$116,684
Profit (Cash Flow)
$53,443
Cash on Cash Return
42.6%
Annual Revenue
AirDNA projects $463/night at 69% occupancy ($116,684).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.56% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.56%
Cap Rate
17.22%
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
$24,205
Deductible property tax
$5,048
Your total deduction
$21,650
Your adjusted annual income
$150,000 - $21,650 = $128,349
Taxes on $128,349 (30%)
$38,504
Your old tax bill
$45,000
Your new tax bill
$38,504
Estimated tax savings
$6,495
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