3301 Duffy St
North Myrtle Beach, South Carolina, 29582-1841
3 bed • 2 bath • 8 guests • $589,000
Annual Revenue
$61,671
Profit (Cash Flow)
$242
Cash on Cash Return
0.2%
Annual Revenue
AirDNA projects $307/night at 55% occupancy ($61,671).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.16% 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
0.16%
Cap Rate
6.78%
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
$27,954
Deductible property tax
$5,831
Your total deduction
$85,813
Your adjusted annual income
$150,000 - $85,813 = $64,186
Taxes on $64,186 (30%)
$19,255
Your old tax bill
$45,000
Your new tax bill
$19,255
Estimated tax savings
$25,744
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