511 22nd Ave N
North Myrtle Beach, South Carolina, 29582-4217
4 bed • 3 bath • 8 guests • $599,000
Annual Revenue
$85,291
Profit (Cash Flow)
$20,119
Cash on Cash Return
13.5%
Annual Revenue
AirDNA projects $417/night at 56% occupancy ($85,291).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.54% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.54%
Cap Rate
10.1%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$68,746
Your adjusted annual income
$150,000 - $68,746 = $81,253
Taxes on $81,253 (30%)
$24,375
Your old tax bill
$45,000
Your new tax bill
$24,375
Estimated tax savings
$20,624
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