4607 Lewis Cir North Myrtle Beach, South Carolina, 29582-5365
4 bed • 3 bath • 14 guests • $949,000
Annual Revenue
$121,623
Profit (Cash Flow)
$28,124
Cap Rate
9.7%
Annual Revenue
AirDNA projects $497/night at 67% occupancy ($121,623)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.28% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.28%
Cap Rate
9.7%
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
$45,041
Deductible property tax
$9,395
Your total deduction
$103,837
Your adjusted annual income
$150,000 - $103,837 = $46,163
Taxes on $46,163 (30%)
$13,849
Your old tax bill
$45,000
Your new tax bill
$13,849
Estimated tax savings
$31,151
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