551 Belin Dr Murrells Inlet, South Carolina, 29576-6236
6 bed • 4 bath • 15 guests • $769,900
Annual Revenue
$146,003
Profit (Cash Flow)
$61,418
Cap Rate
14.7%
Annual Revenue
AirDNA projects $506/night at 79% occupancy ($146,003)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.97% 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
31.97%
Cap Rate
14.72%
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
$36,540
Deductible property tax
$7,622
Your total deduction
$46,848
Your adjusted annual income
$150,000 - $46,848 = $103,152
Taxes on $103,152 (30%)
$30,946
Your old tax bill
$45,000
Your new tax bill
$30,946
Estimated tax savings
$14,054
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