1459 Laburnum Dr
Columbia, South Carolina, 29205-4824
3 bed • 2 bath • 9 guests • $240,000
Annual Revenue
$27,963
Profit (Cash Flow)
-$5,540
Cash on Cash Return
-8.7%
Annual Revenue
AirDNA projects $132/night at 58% occupancy ($27,963).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.69% 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
-8.69%
Cap Rate
4.43%
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
$11,390
Deductible property tax
$2,376
Your total deduction
$43,830
Your adjusted annual income
$150,000 - $43,830 = $106,169
Taxes on $106,169 (30%)
$31,850
Your old tax bill
$45,000
Your new tax bill
$31,850
Estimated tax savings
$13,149
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