712 Palmetto Blvd
Edisto Island, South Carolina, 29438-3213
3 bed • 2 bath • 10 guests • $1,000,000
Annual Revenue
$85,467
Profit (Cash Flow)
-$6,775
Cash on Cash Return
-2.8%
Annual Revenue
AirDNA projects $268/night at 77% occupancy ($75,371).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.84% 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
-2.84%
Cap Rate
6.06%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$149,088
Your adjusted annual income
$150,000 - $149,088 = $911
Taxes on $911 (30%)
$273
Your old tax bill
$45,000
Your new tax bill
$273
Estimated tax savings
$44,726
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