412 34th Ave N North Myrtle Beach, South Carolina, 29582
7 bed • 6 bath • 20 guests • $1,500,000
Annual Revenue
$222,634
Profit (Cash Flow)
$78,828
Cap Rate
12.0%
Annual Revenue
AirDNA projects $835/night at 73% occupancy ($222,634)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.74% 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
21.74%
Cap Rate
12%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$129,836
Your adjusted annual income
$150,000 - $129,836 = $20,164
Taxes on $20,164 (30%)
$6,049
Your old tax bill
$45,000
Your new tax bill
$6,049
Estimated tax savings
$38,951
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