414 S Dogwood Dr
Murrells Inlet, South Carolina, 29576
4 bed • 3 bath • 10 guests • $1,399,000
Annual Revenue
$78,008
Profit (Cash Flow)
-$40,180
Cash on Cash Return
-12.1%
Annual Revenue
AirDNA projects $362/night at 59% occupancy ($78,008).
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.08% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.08%
Cap Rate
3.87%
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
$66,397
Deductible property tax
$13,850
Your total deduction
$238,543
Your adjusted annual income
$150,000 - $238,543 = -$88,543
Taxes on -$88,543 (30%)
-$26,562
Your old tax bill
$45,000
Your new tax bill
-$26,562
Estimated tax savings
$71,562
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