140 Sunset Dr
Murrells Inlet, South Carolina, 29576
3 bed • 2 bath • 7 guests • $119,000
Annual Revenue
$64,429
Profit (Cash Flow)
$34,357
Cash on Cash Return
95.8%
Annual Revenue
AirDNA projects $252/night at 70% occupancy ($64,429).
Occupancy Rate
Avg Daily Rate
Return Metrics
95.78% 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
95.78%
Cap Rate
35.6%
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
$5,647
Deductible property tax
$1,178
Your total deduction
-$12,618
Your adjusted annual income
$150,000 - -$12,618 = $162,618
Taxes on $162,618 (30%)
$48,785
Your old tax bill
$45,000
Your new tax bill
$48,785
Estimated tax savings
-$3,785
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