410 22nd Ave N North Myrtle Beach, South Carolina, 29582-2317
3 bed • 2 bath • 10 guests • $639,000
Annual Revenue
$65,897
Profit (Cash Flow)
$547
Cap Rate
6.8%
Annual Revenue
AirDNA projects $291/night at 62% occupancy ($65,897)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.35% 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
0.35%
Cap Rate
6.83%
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 estimated deduction will be...
Deductible mortgage interest
$30,328
Deductible property tax
$6,326
Your total deduction
$88,545
Your adjusted annual income
$150,000 - $88,545 = $61,455
Taxes on $61,455 (30%)
$18,436
Your old tax bill
$45,000
Your new tax bill
$18,436
Estimated tax savings
$26,564
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