305 21st Ave S Myrtle Beach, South Carolina, 29577-4660
3 bed • 2 bath • 8 guests • $399,000
Annual Revenue
$60,601
Profit (Cash Flow)
$12,139
Cap Rate
9.8%
Annual Revenue
AirDNA projects $272/night at 61% occupancy ($60,601)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.1% 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
12.1%
Cap Rate
9.78%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$44,115
Your adjusted annual income
$150,000 - $44,115 = $105,885
Taxes on $105,885 (30%)
$31,766
Your old tax bill
$45,000
Your new tax bill
$31,766
Estimated tax savings
$13,234
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