1109 Peace Pipe Pl Myrtle Beach, South Carolina, 29579-8370
3 bed • 2 bath • 10 guests • $229,000
Annual Revenue
$32,477
Profit (Cash Flow)
-$869
Cap Rate
6.4%
Annual Revenue
AirDNA projects $171/night at 52% occupancy ($32,477)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.41% 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
-1.41%
Cap Rate
6.36%
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
$10,869
Deductible property tax
$2,267
Your total deduction
$33,847
Your adjusted annual income
$150,000 - $33,847 = $116,153
Taxes on $116,153 (30%)
$34,846
Your old tax bill
$45,000
Your new tax bill
$34,846
Estimated tax savings
$10,154
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