19 Corinne St Charleston, South Carolina, 29403-6191
3 bed • 3 bath • 9 guests • $799,900
Annual Revenue
$142,664
Profit (Cash Flow)
$35,533
Cap Rate
10.1%
Annual Revenue
AirDNA projects $558/night at 70% occupancy ($142,664)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.71% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.71%
Cap Rate
10.1%
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
$28,178
Deductible property tax
$8,799
Your total deduction
$76,700
Your adjusted annual income
$150,000 - $76,700 = $73,300
Taxes on $73,300 (30%)
$21,990
Your old tax bill
$45,000
Your new tax bill
$21,990
Estimated tax savings
$23,010
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