765 Dragoon Dr
Mount Pleasant, South Carolina, 29464-3016
4 bed • 3 bath • 12 guests • $1,049,000
Annual Revenue
$85,394
Profit (Cash Flow)
-$10,139
Cash on Cash Return
-4.0%
Annual Revenue
AirDNA projects $334/night at 70% occupancy ($85,394).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.02% 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
-4.02%
Cap Rate
5.77%
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
$49,786
Deductible property tax
$10,385
Your total deduction
$160,604
Your adjusted annual income
$150,000 - $160,604 = -$10,604
Taxes on -$10,604 (30%)
-$3,181
Your old tax bill
$45,000
Your new tax bill
-$3,181
Estimated tax savings
$48,181
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