2406 Havens Dr North Myrtle Beach, South Carolina, 29582
3 bed • 2 bath • 8 guests • $549,000
Annual Revenue
$58,673
Profit (Cash Flow)
$333
Cap Rate
6.8%
Annual Revenue
AirDNA projects $251/night at 64% occupancy ($58,673)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.24% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.24%
Cap Rate
6.8%
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
$26,056
Deductible property tax
$5,435
Your total deduction
$76,441
Your adjusted annual income
$150,000 - $76,441 = $73,559
Taxes on $73,559 (30%)
$22,068
Your old tax bill
$45,000
Your new tax bill
$22,068
Estimated tax savings
$22,932
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