301 61st Ave N
North Myrtle Beach, South Carolina, 29582-1131
4 bed • 3 bath • 14 guests • $665,000
Annual Revenue
$92,165
Profit (Cash Flow)
$21,648
Cash on Cash Return
13.2%
Annual Revenue
AirDNA projects $407/night at 62% occupancy ($92,165).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.22% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.22%
Cap Rate
10%
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
$31,561
Deductible property tax
$6,583
Your total deduction
$76,252
Your adjusted annual income
$150,000 - $76,252 = $73,747
Taxes on $73,747 (30%)
$22,124
Your old tax bill
$45,000
Your new tax bill
$22,124
Estimated tax savings
$22,875
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