119 N Pinewood Dr Surfside Beach, South Carolina, 29575-3750
6 bed • 4.5 bath • 20 guests • $1,089,000
Annual Revenue
$105,647
Profit (Cash Flow)
$4,781
Cap Rate
7.2%
Annual Revenue
AirDNA projects $445/night at 65% occupancy ($105,647)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.8% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.8%
Cap Rate
7.18%
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
$51,685
Deductible property tax
$10,781
Your total deduction
$147,181
Your adjusted annual income
$150,000 - $147,181 = $2,819
Taxes on $2,819 (30%)
$846
Your old tax bill
$45,000
Your new tax bill
$846
Estimated tax savings
$44,154
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