11 Sassafras Ln Bluffton, South Carolina, 29910-7654

3 bed • 3 bath • 7 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

$79,094

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,230

Profit

Revenue

$79,094

Operating Expenses

$23,362

Operating Income

$55,731

Mortgage & Taxes

$26,502

Profit (Cash Flow)

$29,230

$144,950

Cash Investment

Down Payment

$103,750

Renos & Furnishing

$28,750

Closing Costs

$12,450

Total

$144,950

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.16%

Cap Rate

13.42%

Return on Investment

31.39%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,465

Deductible property tax

$4,109

Your total deduction

$16,113

Your adjusted annual income

$150,000 - $16,113 = $133,887

Taxes on $133,887 (30%)

$40,166

Your old tax bill

$45,000

Your new tax bill

$40,166

Estimated tax savings

$4,834

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com