14 Woodall Court Charleston, South Carolina, 29403-4712
2 bed • 2 bath • 6 guests • $595,000
Annual Revenue
$93,652
Profit (Cash Flow)
$27,669
Cap Rate
11.4%
Annual Revenue
AirDNA projects $333/night at 77% occupancy ($93,652)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.3% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.3%
Cap Rate
11.39%
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
$28,239
Deductible property tax
$5,890
Your total deduction
$55,024
Your adjusted annual income
$150,000 - $55,024 = $94,976
Taxes on $94,976 (30%)
$28,493
Your old tax bill
$45,000
Your new tax bill
$28,493
Estimated tax savings
$16,507
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