4309 Beverly Ct
North Myrtle Beach, South Carolina, 29582
3 bed • 2 bath • 8 guests • $475,000
Annual Revenue
$56,835
Profit (Cash Flow)
$3,726
Cash on Cash Return
3.2%
Annual Revenue
AirDNA projects $247/night at 63% occupancy ($56,835).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.16% 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
3.16%
Cap Rate
7.52%
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
$22,543
Deductible property tax
$4,702
Your total deduction
$66,727
Your adjusted annual income
$150,000 - $66,727 = $83,272
Taxes on $83,272 (30%)
$24,981
Your old tax bill
$45,000
Your new tax bill
$24,981
Estimated tax savings
$20,018
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