291 Lakeshore Dr Pawleys Island, South Carolina, 29585-7654
5 bed • 5 bath • 12 guests
Est. $3,477/mo

Inquire about this property
Contact Agent
$118,843
Annual Revenue
AirDNA projects $493/night at 66% occupancy ($118,843.09).
Top 101% of comparables
Top 101% of comparables
$41,407
Profit
Revenue
$118,843
Operating Expenses
$28,530
Operating Income
$90,313
Mortgage & Taxes
$48,906
Profit (Cash Flow)
$41,407
$180,000
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$13,250
Closing Costs
$21,750
Total
$180,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23%
Cap Rate
12.45%
STR 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 est deduction will be...
Deductible mortgage interest
$34,409
Deductible property tax
$7,177
Your total deduction
$116,607
Your adjusted annual income
$150,000 - $116,607 = $33,393
Taxes on $33,393 (30%)
$10,018
Your old tax bill
$45,000
Your new tax bill
$10,018
Estimated tax savings
$34,982
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com