4611 Lewis Cir North Myrtle Beach, South Carolina, 29582-5365
4 bed • 4 bath • 12 guests
Est. $3,593/mo

Inquire about this property
Contact Agent
$90,201
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$14,869
Profit
Revenue
$90,201
Operating Expenses
$24,806
Operating Income
$65,395
Mortgage & Taxes
$50,525
Profit (Cash Flow)
$14,869
$183,270
Cash Investment
Down Payment
$149,800
Renos & Furnishing
$11,000
Closing Costs
$22,470
Total
$183,270
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.11%
Cap Rate
8.73%
STR 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 est deduction will be...
Deductible mortgage interest
$35,548
Deductible property tax
$7,415
Your total deduction
$60,851
Your adjusted annual income
$150,000 - $60,851 = $89,149
Taxes on $89,149 (30%)
$26,745
Your old tax bill
$45,000
Your new tax bill
$26,745
Estimated tax savings
$18,255
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com