3704 Cameron Blvd Isle of Palms, South Carolina, 29451-2053
5 bed • 4 bath • 14 guests • $2,100,000
Annual Revenue
$212,864
Profit (Cash Flow)
$29,864
Cap Rate
8.2%
Annual Revenue
AirDNA projects $940/night at 62% occupancy ($212,864)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.02% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.02%
Cap Rate
8.16%
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
$99,668
Deductible property tax
$20,790
Your total deduction
$260,067
Your adjusted annual income
$150,000 - $260,067 = -$110,067
Taxes on -$110,067 (30%)
-$33,020
Your old tax bill
$45,000
Your new tax bill
-$33,020
Estimated tax savings
$78,020
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