322 51st Ave N
North Myrtle Beach, South Carolina, 29582
5 bed • 2 bath • 12 guests • $728,000
Annual Revenue
$93,502
Profit (Cash Flow)
$18,563
Cash on Cash Return
10.3%
Annual Revenue
AirDNA projects $400/night at 64% occupancy ($93,502).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.31% 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
10.31%
Cap Rate
9.29%
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
$34,551
Deductible property tax
$7,207
Your total deduction
$89,081
Your adjusted annual income
$150,000 - $89,081 = $60,918
Taxes on $60,918 (30%)
$18,275
Your old tax bill
$45,000
Your new tax bill
$18,275
Estimated tax savings
$26,724
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