506 Rosemary Ln
North Myrtle Beach, South Carolina, 29582-8066
3 bed • 2 bath • 8 guests • $419,000
Annual Revenue
$41,878
Profit (Cash Flow)
-$5,505
Cash on Cash Return
-5.2%
Annual Revenue
AirDNA projects $234/night at 49% occupancy ($41,878).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.24% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.24%
Cap Rate
5.43%
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
$19,886
Deductible property tax
$4,148
Your total deduction
$68,297
Your adjusted annual income
$150,000 - $68,297 = $81,702
Taxes on $81,702 (30%)
$24,510
Your old tax bill
$45,000
Your new tax bill
$24,510
Estimated tax savings
$20,489
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