412 34th Ave N North Myrtle Beach, South Carolina, 29582
7 bed • 6 bath • 20 guests • $1,200,000
Annual Revenue
$213,485
Profit (Cash Flow)
$92,372
Cap Rate
14.3%
Annual Revenue
AirDNA projects $835/night at 73% occupancy ($222,634)
Occupancy Rate
Avg Daily Rate
Return Metrics
39.55% 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
39.55%
Cap Rate
14.33%
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
$44,330
Deductible property tax
$13,200
Your total deduction
$65,195
Your adjusted annual income
$150,000 - $65,195 = $84,805
Taxes on $84,805 (30%)
$25,442
Your old tax bill
$45,000
Your new tax bill
$25,442
Estimated tax savings
$19,558
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