327 46th Ave N
North Myrtle Beach, South Carolina, 29582-1443
4 bed • 2 bath • 12 guests • $819,000
Annual Revenue
$82,830
Profit (Cash Flow)
$3,146
Cash on Cash Return
1.6%
Annual Revenue
AirDNA projects $391/night at 58% occupancy ($82,830).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.58% 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
1.58%
Cap Rate
7.12%
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
$38,870
Deductible property tax
$8,108
Your total deduction
$115,680
Your adjusted annual income
$150,000 - $115,680 = $34,319
Taxes on $34,319 (30%)
$10,295
Your old tax bill
$45,000
Your new tax bill
$10,295
Estimated tax savings
$34,704
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