4722 Surf St
North Myrtle Beach, South Carolina, 29582-5358
3 bed • 2 bath • 10 guests • $565,000
Annual Revenue
$66,394
Profit (Cash Flow)
$5,970
Cash on Cash Return
4.3%
Annual Revenue
AirDNA projects $298/night at 61% occupancy ($66,394).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.31% 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
4.31%
Cap Rate
7.8%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$76,800
Your adjusted annual income
$150,000 - $76,800 = $73,199
Taxes on $73,199 (30%)
$21,959
Your old tax bill
$45,000
Your new tax bill
$21,959
Estimated tax savings
$23,040
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