400 20th Ave N
Myrtle Beach, South Carolina, 29577
3 bed • 2.5 bath • 10 guests • $265,000
Annual Revenue
$71,595
Profit (Cash Flow)
$30,739
Cash on Cash Return
44.2%
Annual Revenue
AirDNA projects $297/night at 66% occupancy ($71,595).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.18% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.18%
Cap Rate
18.34%
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
$12,577
Deductible property tax
$2,623
Your total deduction
$11,058
Your adjusted annual income
$150,000 - $11,058 = $138,941
Taxes on $138,941 (30%)
$41,682
Your old tax bill
$45,000
Your new tax bill
$41,682
Estimated tax savings
$3,317
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