958 Carmel Dr Charleston, South Carolina, 29412-4302
3 bed • 3 bath • 9 guests • $900,000
Annual Revenue
$113,627
Profit (Cash Flow)
$24,468
Cap Rate
9.5%
Annual Revenue
AirDNA projects $454/night at 61% occupancy ($101,151)
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 (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
$42,715
Deductible property tax
$8,910
Your total deduction
$100,397
Your adjusted annual income
$150,000 - $100,397 = $49,603
Taxes on $49,603 (30%)
$14,881
Your old tax bill
$45,000
Your new tax bill
$14,881
Estimated tax savings
$30,119
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