909 Madison Dr
North Myrtle Beach, South Carolina, 29582-3731
4 bed • 3 bath • 12 guests • $639,000
Annual Revenue
$88,761
Profit (Cash Flow)
$20,438
Cash on Cash Return
13.0%
Annual Revenue
AirDNA projects $419/night at 58% occupancy ($88,761).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.95% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.95%
Cap Rate
9.94%
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
$30,327
Deductible property tax
$6,326
Your total deduction
$73,901
Your adjusted annual income
$150,000 - $73,901 = $76,098
Taxes on $76,098 (30%)
$22,829
Your old tax bill
$45,000
Your new tax bill
$22,829
Estimated tax savings
$22,170
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