2353 Hill St
North Myrtle Beach, South Carolina, 29582
4 bed • 3 bath • 10 guests • $657,000
Annual Revenue
$46,382
Profit (Cash Flow)
-$17,643
Cash on Cash Return
-10.9%
Annual Revenue
AirDNA projects $249/night at 51% occupancy ($46,382).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.9% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.9%
Cap Rate
4.05%
Tax Calculator
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
$31,181
Deductible property tax
$6,504
Your total deduction
$114,448
Your adjusted annual income
$150,000 - $114,448 = $35,551
Taxes on $35,551 (30%)
$10,665
Your old tax bill
$45,000
Your new tax bill
$10,665
Estimated tax savings
$34,334
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