222 Dogwood Dr N
Murrells Inlet, South Carolina, 29576-8023
5 bed • 3 bath • 12 guests • $950,000
Annual Revenue
$158,377
Profit (Cash Flow)
$60,028
Cash on Cash Return
26.0%
Annual Revenue
AirDNA projects $594/night at 73% occupancy ($158,377).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.95% 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
25.95%
Cap Rate
13.06%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$78,160
Your adjusted annual income
$150,000 - $78,160 = $71,839
Taxes on $71,839 (30%)
$21,551
Your old tax bill
$45,000
Your new tax bill
$21,551
Estimated tax savings
$23,448
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