912 Hillside Dr S North Myrtle Beach, South Carolina, 29582
3 bed • 3 bath • 8 guests • $649,000
Annual Revenue
$61,200
Profit (Cash Flow)
-$4,212
Cap Rate
6.1%
Annual Revenue
AirDNA projects $284/night at 59% occupancy ($61,200)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.66% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.66%
Cap Rate
6.09%
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
$30,802
Deductible property tax
$6,425
Your total deduction
$94,723
Your adjusted annual income
$150,000 - $94,723 = $55,277
Taxes on $55,277 (30%)
$16,583
Your old tax bill
$45,000
Your new tax bill
$16,583
Estimated tax savings
$28,417
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