909 Perrin Dr North Myrtle Beach, South Carolina, 29582-3541
5 bed • 4 bath • 14 guests • $784,000
Annual Revenue
$107,667
Profit (Cash Flow)
$20,638
Cap Rate
10.1%
Annual Revenue
AirDNA projects $578/night at 51% occupancy ($107,667)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.95% 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
17.95%
Cap Rate
10.05%
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
$45,395
Deductible property tax
$4,704
Your total deduction
$88,965
Your adjusted annual income
$150,000 - $88,965 = $61,035
Taxes on $61,035 (30%)
$18,310
Your old tax bill
$45,000
Your new tax bill
$18,310
Estimated tax savings
$26,690
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