766 Springs Ave Pawleys Island, South Carolina, 29585
6 bed • 3 bath • 18 guests
Est. $12,950/mo

Inquire about this property
Contact Agent
$136,682
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$76,300
Profit
Revenue
$136,682
Operating Expenses
$30,849
Operating Income
$105,833
Mortgage & Taxes
$182,133
Profit (Cash Flow)
-$76,300
$635,750
Cash Investment
Down Payment
$540,000
Renos & Furnishing
$14,750
Closing Costs
$81,000
Total
$635,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12%
Cap Rate
3.91%
STR 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 est deduction will be...
Deductible mortgage interest
$128,145
Deductible property tax
$26,730
Your total deduction
$345,820
Your adjusted annual income
$150,000 - $345,820 = -$195,820
Taxes on -$195,820 (30%)
-$58,746
Your old tax bill
$45,000
Your new tax bill
-$58,746
Estimated tax savings
$103,746
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com