607 43rd Ave S
North Myrtle Beach, South Carolina, 29582-5146
5 bed • 4 bath • 12 guests • $560,000
Annual Revenue
$166,901
Profit (Cash Flow)
$93,760
Cash on Cash Return
66.1%
Annual Revenue
AirDNA projects $672/night at 68% occupancy ($166,901).
Occupancy Rate
Avg Daily Rate
Return Metrics
66.12% 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
66.12%
Cap Rate
23.48%
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
$26,578
Deductible property tax
$5,543
Your total deduction
-$8,782
Your adjusted annual income
$150,000 - -$8,782 = $158,782
Taxes on $158,782 (30%)
$47,634
Your old tax bill
$45,000
Your new tax bill
$47,634
Estimated tax savings
-$2,634
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