909 Perrin Dr North Myrtle Beach, South Carolina, 29582-3541
5 bed • 4 bath • 14 guests • $789,000
Annual Revenue
$107,667
Profit (Cash Flow)
$19,222
Cap Rate
10.5%
Annual Revenue
AirDNA projects $578/night at 51% occupancy ($107,667)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.88% 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
9.88%
Cap Rate
10.53%
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
$56,454
Deductible property tax
$2,919
Your total deduction
$94,738
Your adjusted annual income
$150,000 - $94,738 = $55,262
Taxes on $55,262 (30%)
$16,579
Your old tax bill
$45,000
Your new tax bill
$16,579
Estimated tax savings
$28,421
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