670 2nd Ave N North Myrtle Beach, South Carolina, 29582
4 bed • 3 bath • 12 guests • $499,000
Annual Revenue
$82,534
Profit (Cash Flow)
$24,465
Cap Rate
11.6%
Annual Revenue
AirDNA projects $383/night at 59% occupancy ($82,534)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.49% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.49%
Cap Rate
11.64%
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
$23,683
Deductible property tax
$4,940
Your total deduction
$45,898
Your adjusted annual income
$150,000 - $45,898 = $104,102
Taxes on $104,102 (30%)
$31,231
Your old tax bill
$45,000
Your new tax bill
$31,231
Estimated tax savings
$13,769
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