816 Perrin Dr
North Myrtle Beach, South Carolina, 29582
2 bed • 2 bath • 6 guests • $266,700
Annual Revenue
$42,952
Profit (Cash Flow)
$5,460
Cash on Cash Return
8.0%
Annual Revenue
AirDNA projects $196/night at 60% occupancy ($42,952).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.04% 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
8.04%
Cap Rate
8.79%
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
$12,657
Deductible property tax
$2,640
Your total deduction
$35,204
Your adjusted annual income
$150,000 - $35,204 = $114,795
Taxes on $114,795 (30%)
$34,438
Your old tax bill
$45,000
Your new tax bill
$34,438
Estimated tax savings
$10,561
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