112 Sunset Dr
Murrells Inlet, South Carolina, 29576
2 bed • 2 bath • 6 guests • $495,000
Annual Revenue
$49,702
Profit (Cash Flow)
-$3,822
Cash on Cash Return
-3.2%
Annual Revenue
AirDNA projects $216/night at 63% occupancy ($49,702).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.17% 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
-3.17%
Cap Rate
5.97%
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
$23,493
Deductible property tax
$4,900
Your total deduction
$75,739
Your adjusted annual income
$150,000 - $75,739 = $74,260
Taxes on $74,260 (30%)
$22,278
Your old tax bill
$45,000
Your new tax bill
$22,278
Estimated tax savings
$22,721
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