3924 Maple Ln Murrells Inlet, South Carolina, 29576-6135
3 bed • 2 bath • 6 guests
Est. $2,041/mo

Inquire about this property
Contact Agent
$263,900
Zestimate
$55,586
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $320/night at 49% occupancy.Projected nightly rate is $267/night at 57% occupancy.
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
$6,582
Profit
Revenue
$55,586
Operating Expenses
$20,306
Operating Income
$35,280
Mortgage & Taxes
$28,698
Profit (Cash Flow)
$6,582
$106,348
Cash Investment
Down Payment
$85,085
Renos & Furnishing
$8,500
Closing Costs
$12,763
Total
$106,348
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.18%
Cap Rate
8.29%
STR 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 est deduction will be...
Deductible mortgage interest
$20,191
Deductible property tax
$4,212
Your total deduction
$31,429
Your adjusted annual income
$150,000 - $31,429 = $118,571
Taxes on $118,571 (30%)
$35,571
Your old tax bill
$45,000
Your new tax bill
$35,571
Estimated tax savings
$9,429
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
43,560 sqft
Year built:
1979
Size:
1,472 sqft
Type:
SFR
Parking:
-
Heating:
HEAT PUMP
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
124 Sea Shell Dr | 3 | 2 | 1,377 | - | 43,560 | 2021 | $297,000 | - |
435 Lanier Rd | 3 | 2 | 1,224 | - | 17,860 | 1998 | $320,000 | 8 |
155 Sea Shell Dr | 3 | 1 | 1,449 | - | 43,560 | 2021 | $340,000 | - |
72 Sea Shell Dr | 3 | 2 | 1,377 | - | 43,560 | 2021 | $345,000 | - |
97 Sea Shell Dr | 3 | 2 | 1,377 | - | 43,560 | 2021 | $306,000 | - |
3577 Marion Ln | 3 | 3 | 4,189 | - | 43,560 | 1987 | $1,250,000 | - |
562 Vaux Hall Ave | 3 | 3 | 3,642 | - | 43,560 | 1994 | $585,000 | 178 |
533 Belin Dr | 3 | 3 | 3,780 | - | 43,560 | 2020 | $634,500 | 165 |
82 Oyster Bay Dr # 301 | 3 | 4 | 2,800 | - | 43,560 | 2019 | $615,000 | 4 |
3784 Highway 17 Business | 4 | 3 | 2,183 | - | 43,560 | 2019 | $879,900 | 20 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 43,560 sqft
- Building area: 1,472 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 41-0109-080-25-00
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $5,200
- County Est. Land Value: $50,000
- Assessed Land Value: $2,000
- County Est. Structure Value: $80,000
Market Estimate: $311,193
Ownership
- Name: Paul E Vernon
- Owner Occupied: No
- Owner Mailing Address: Po Box 248, Murrells Inlet, Sc 29576
- Years Owned: 326
- Home Equity: $53,200
- Mortgage Balance Remaining: $207,500
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No