522 22nd Ave S
North Myrtle Beach, South Carolina, 29582-4218
4 bed • 2 bath • 10 guests • $799,000
Annual Revenue
$96,073
Profit (Cash Flow)
$16,012
Cash on Cash Return
8.2%
Annual Revenue
AirDNA projects $411/night at 64% occupancy ($96,073).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.24% 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
8.24%
Cap Rate
8.74%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$100,071
Your adjusted annual income
$150,000 - $100,071 = $49,928
Taxes on $49,928 (30%)
$14,978
Your old tax bill
$45,000
Your new tax bill
$14,978
Estimated tax savings
$30,021
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