21 Nassau St Charleston, South Carolina, 29403-6201
3 bed • 2 bath • 8 guests • $675,000
Annual Revenue
$134,753
Profit (Cash Flow)
$58,027
Cap Rate
15.3%
Annual Revenue
AirDNA projects $559/night at 66% occupancy ($134,753)
Occupancy Rate
Avg Daily Rate
Return Metrics
35.43% 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
35.43%
Cap Rate
15.34%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$35,996
Your adjusted annual income
$150,000 - $35,996 = $114,004
Taxes on $114,004 (30%)
$34,201
Your old tax bill
$45,000
Your new tax bill
$34,201
Estimated tax savings
$10,799
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