Seaside Dr South Carolina
4 bed • 2 bath • 12 guests
Est. $6,710/mo

Inquire about this property
Contact Parker
Realtor at Keller Williams
$116,436
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$6,153
Profit
Revenue
$116,436
Operating Expenses
$28,217
Operating Income
$88,219
Mortgage & Taxes
$94,372
Profit (Cash Flow)
-$6,153
$332,270
Cash Investment
Down Payment
$279,800
Renos & Furnishing
$10,500
Closing Costs
$41,970
Total
$332,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.85%
Cap Rate
6.3%
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
$66,398
Deductible property tax
$13,850
Your total deduction
$146,198
Your adjusted annual income
$150,000 - $146,198 = $3,802
Taxes on $3,802 (30%)
$1,141
Your old tax bill
$45,000
Your new tax bill
$1,141
Estimated tax savings
$43,859
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com