Victory Ln Garden City, South Carolina, 29576
6 bed • 6 bath • 14 guests • $619,000
Annual Revenue
$109,255
Profit (Cash Flow)
$39,624
Cap Rate
13.1%
Annual Revenue
AirDNA projects $507/night at 59% occupancy ($109,255)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.09% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.09%
Cap Rate
13.14%
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
$29,378
Deductible property tax
$6,128
Your total deduction
$48,081
Your adjusted annual income
$150,000 - $48,081 = $101,919
Taxes on $101,919 (30%)
$30,576
Your old tax bill
$45,000
Your new tax bill
$30,576
Estimated tax savings
$14,424
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