114 Grand Palm Ct Myrtle Beach, South Carolina, 29579-7925
5 bed • 3 bath • 12 guests
Est. $1,962/mo

Inquire about this property
Contact Agent
$70,594
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$20,747
Profit
Revenue
$70,594
Operating Expenses
$22,257
Operating Income
$48,337
Mortgage & Taxes
$27,590
Profit (Cash Flow)
$20,747
$106,820
Cash Investment
Down Payment
$81,800
Renos & Furnishing
$12,750
Closing Costs
$12,270
Total
$106,820
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.42%
Cap Rate
11.81%
STR 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 est deduction will be...
Deductible mortgage interest
$19,412
Deductible property tax
$4,049
Your total deduction
$21,531
Your adjusted annual income
$150,000 - $21,531 = $128,469
Taxes on $128,469 (30%)
$38,541
Your old tax bill
$45,000
Your new tax bill
$38,541
Estimated tax savings
$6,459
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com