291 Lakeshore Dr
Pawleys Island, South Carolina, 29585-7654
5 bed • 5 bath • 12 guests • $725,000
Annual Revenue
$118,843
Profit (Cash Flow)
$40,813
Cash on Cash Return
22.7%
Annual Revenue
AirDNA projects $493/night at 66% occupancy ($118,843).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.67% 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
22.67%
Cap Rate
12.37%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$66,902
Your adjusted annual income
$150,000 - $66,902 = $83,097
Taxes on $83,097 (30%)
$24,929
Your old tax bill
$45,000
Your new tax bill
$24,929
Estimated tax savings
$20,070
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