4611 Lewis Cir
North Myrtle Beach, South Carolina, 29582-5365
4 bed • 4 bath • 12 guests • $749,000
Annual Revenue
$90,200
Profit (Cash Flow)
$14,274
Cash on Cash Return
7.8%
Annual Revenue
AirDNA projects $392/night at 63% occupancy ($90,200).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.78% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.78%
Cap Rate
8.65%
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
$35,548
Deductible property tax
$7,415
Your total deduction
$95,284
Your adjusted annual income
$150,000 - $95,284 = $54,715
Taxes on $54,715 (30%)
$16,414
Your old tax bill
$45,000
Your new tax bill
$16,414
Estimated tax savings
$28,585
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