646 Kentucky St
Columbia, South Carolina, 29201-4444
3 bed • 2 bath • 10 guests • $260,000
Annual Revenue
$46,225
Profit (Cash Flow)
$9,004
Cap Rate
10.2%
Annual Revenue
AirDNA projects $226/night at 56% occupancy ($46,225)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.18% 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
13.18%
Cap Rate
10.2%
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
$12,340
Deductible property tax
$2,574
Your total deduction
$28,221
Your adjusted annual income
$150,000 - $28,221 = $121,779
Taxes on $121,779 (30%)
$36,534
Your old tax bill
$45,000
Your new tax bill
$36,534
Estimated tax savings
$8,466
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