509 67th Ave N unit h Myrtle Beach, South Carolina, 29572
2 bed • 1.5 bath • 3 guests • $135,000
Annual Revenue
$45,290
Profit (Cash Flow)
$16,627
Cap Rate
19.1%
Annual Revenue
AirDNA projects $183/night at 62% occupancy ($41,441)
Occupancy Rate
Avg Daily Rate
Return Metrics
44.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.42%
Cap Rate
19.05%
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
$6,407
Deductible property tax
$1,336
Your total deduction
$3,085
Your adjusted annual income
$150,000 - $3,085 = $146,915
Taxes on $146,915 (30%)
$44,074
Your old tax bill
$45,000
Your new tax bill
$44,074
Estimated tax savings
$926
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