921 Strand Ave North Myrtle Beach, South Carolina, 29582-3523
5 bed • 3 bath • 12 guests • $789,000
Annual Revenue
$108,039
Profit (Cash Flow)
$27,094
Cap Rate
10.2%
Annual Revenue
AirDNA projects $510/night at 56% occupancy ($104,314)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.95% 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
13.95%
Cap Rate
10.17%
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
$37,447
Deductible property tax
$7,811
Your total deduction
$83,346
Your adjusted annual income
$150,000 - $83,346 = $66,654
Taxes on $66,654 (30%)
$19,996
Your old tax bill
$45,000
Your new tax bill
$19,996
Estimated tax savings
$25,004
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