766 Springs Ave
Pawleys Island, South Carolina, 29585
6 bed • 3 bath • 18 guests • $2,700,000
Annual Revenue
$136,681
Profit (Cash Flow)
-$76,890
Cash on Cash Return
-12.1%
Annual Revenue
AirDNA projects $567/night at 66% occupancy ($136,681).
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.09% 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
-12.09%
Cap Rate
3.89%
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
$128,144
Deductible property tax
$26,729
Your total deduction
$455,884
Your adjusted annual income
$150,000 - $455,884 = -$305,884
Taxes on -$305,884 (30%)
-$91,765
Your old tax bill
$45,000
Your new tax bill
-$91,765
Estimated tax savings
$136,765
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