266 Ashley Ave Charleston, South Carolina, 29403-5836
2 bed • 2 bath • 6 guests • $730,000
Annual Revenue
$96,008
Profit (Cash Flow)
$20,611
Cap Rate
9.6%
Annual Revenue
AirDNA projects $337/night at 78% occupancy ($96,008)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.81% 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
11.81%
Cap Rate
9.56%
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
$34,647
Deductible property tax
$7,227
Your total deduction
$80,558
Your adjusted annual income
$150,000 - $80,558 = $69,442
Taxes on $69,442 (30%)
$20,832
Your old tax bill
$45,000
Your new tax bill
$20,832
Estimated tax savings
$24,168
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