500 35th Ave S
North Myrtle Beach, South Carolina, 29582-4902
4 bed • 3 bath • 10 guests • $659,000
Annual Revenue
$74,323
Profit (Cash Flow)
$6,533
Cash on Cash Return
4.0%
Annual Revenue
AirDNA projects $323/night at 63% occupancy ($74,323).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.02% 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
4.02%
Cap Rate
7.73%
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
$31,276
Deductible property tax
$6,524
Your total deduction
$90,548
Your adjusted annual income
$150,000 - $90,548 = $59,451
Taxes on $59,451 (30%)
$17,835
Your old tax bill
$45,000
Your new tax bill
$17,835
Estimated tax savings
$27,164
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