14 Pink Sand Ln
Hilton Head Island, South Carolina, 29926
4 bed • 2.5 bath • 7 guests • $450,000
Annual Revenue
$84,692
Profit (Cash Flow)
$26,755
Cash on Cash Return
38.7%
Annual Revenue
AirDNA projects $374/night at 61% occupancy ($83,326).
Occupancy Rate
Avg Daily Rate
Return Metrics
38.7% 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
38.7%
Cap Rate
12.77%
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
$15,898
Deductible property tax
$6,750
Your total deduction
$38,094
Your adjusted annual income
$150,000 - $38,094 = $111,905
Taxes on $111,905 (30%)
$33,571
Your old tax bill
$45,000
Your new tax bill
$33,571
Estimated tax savings
$11,428
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