4505 Durant Ave
North Charleston, South Carolina, 29405
3 bed • 3 bath • 8 guests • $420,000
Annual Revenue
$56,452
Profit (Cash Flow)
$3,177
Cap Rate
8.4%
Annual Revenue
AirDNA projects $276/night at 56% occupancy ($56,452)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.26% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.26%
Cap Rate
8.43%
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
$23,173
Deductible property tax
$4,158
Your total deduction
$55,302
Your adjusted annual income
$150,000 - $55,302 = $94,698
Taxes on $94,698 (30%)
$28,409
Your old tax bill
$45,000
Your new tax bill
$28,409
Estimated tax savings
$16,591
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