185 Twin Ponds Rd
Newberry, South Carolina, 29108-6934
2 bed • 2 bath • 6 guests • $140,000
Annual Revenue
$33,901
Profit (Cash Flow)
$6,382
Cash on Cash Return
16.5%
Annual Revenue
AirDNA projects $221/night at 42% occupancy ($33,901).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.49% 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
16.49%
Cap Rate
11.29%
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
$6,644
Deductible property tax
$1,385
Your total deduction
$16,950
Your adjusted annual income
$150,000 - $16,950 = $133,049
Taxes on $133,049 (30%)
$39,914
Your old tax bill
$45,000
Your new tax bill
$39,914
Estimated tax savings
$5,085
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