1521 Havens Dr North Myrtle Beach, South Carolina
5 bed • 5.5 bath • 15 guests
Purchase Price
Est. $3,177/mo
$139,508
Annual Revenue
Manual override
- Avg Daily Rate
- $909
- Occupancy
- 42%
$10k
$85k
$155k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$44,798
Profit
Revenue
$139,508
Operating Expenses
$46,464
Operating Income
$93,044
Mortgage & Taxes
$48,245
Profit (Cash Flow)
$44,798
$195,296
Cash Investment
Down Payment
$143,040
Renos & Furnishing
$30,800
Closing Costs
$21,456
Total
$195,296
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.93%
Cap Rate
13%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$33,944
Deductible property tax
$7,080
Estimated gross deduction
$209,442
Your income tax rate
Estimated tax savings
$62,833
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.