114 N Port Bass Dr
Fair Play, South Carolina, 29643-2037
1 bed • 1 bath • 3 guests • $175,000
Annual Revenue
$37,277
Profit (Cash Flow)
$6,955
Cap Rate
10.7%
Annual Revenue
AirDNA projects $162/night at 63% occupancy ($37,277)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.62% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.62%
Cap Rate
10.71%
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 estimated deduction will be...
Deductible mortgage interest
$8,306
Deductible property tax
$1,732
Your total deduction
$17,822
Your adjusted annual income
$150,000 - $17,822 = $132,178
Taxes on $132,178 (30%)
$39,653
Your old tax bill
$45,000
Your new tax bill
$39,653
Estimated tax savings
$5,347
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