958 Carmel Dr
Charleston, South Carolina, 29412-4302
3 bed • 3 bath • 9 guests • $900,000
Annual Revenue
$113,627
Profit (Cash Flow)
$24,467
Cash on Cash Return
11.3%
Annual Revenue
AirDNA projects $454/night at 61% occupancy ($101,150).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.34% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.34%
Cap Rate
9.46%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$104,316
Your adjusted annual income
$150,000 - $104,316 = $45,683
Taxes on $45,683 (30%)
$13,704
Your old tax bill
$45,000
Your new tax bill
$13,704
Estimated tax savings
$31,295
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