503 41st Ave S North Myrtle Beach, South Carolina, 29582-5177
3 bed • 2 bath • 10 guests • $419,000
Annual Revenue
$55,839
Profit (Cash Flow)
$6,639
Cap Rate
8.3%
Annual Revenue
AirDNA projects $273/night at 56% occupancy ($55,839)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.33% 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
6.33%
Cap Rate
8.32%
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
$19,886
Deductible property tax
$4,148
Your total deduction
$52,345
Your adjusted annual income
$150,000 - $52,345 = $97,655
Taxes on $97,655 (30%)
$29,297
Your old tax bill
$45,000
Your new tax bill
$29,297
Estimated tax savings
$15,703
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