907 Pearlie St
North Myrtle Beach, South Carolina, 29582-3507
3 bed • 2 bath • 8 guests • $395,000
Annual Revenue
$46,382
Profit (Cash Flow)
$32
Cash on Cash Return
0.0%
Annual Revenue
AirDNA projects $249/night at 51% occupancy ($46,382).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.03% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.03%
Cap Rate
6.75%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$59,475
Your adjusted annual income
$150,000 - $59,475 = $90,524
Taxes on $90,524 (30%)
$27,157
Your old tax bill
$45,000
Your new tax bill
$27,157
Estimated tax savings
$17,842
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