1735 24th Ave N
North Myrtle Beach, South Carolina, 29582
3 bed • 2 bath • 10 guests • $669,000
Annual Revenue
$44,520
Profit (Cash Flow)
-$20,068
Cap Rate
3.7%
Annual Revenue
AirDNA projects $239/night at 51% occupancy ($44,520)
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.35% 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
-12.35%
Cap Rate
3.74%
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
$31,751
Deductible property tax
$6,623
Your total deduction
$113,273
Your adjusted annual income
$150,000 - $113,273 = $36,727
Taxes on $36,727 (30%)
$11,018
Your old tax bill
$45,000
Your new tax bill
$11,018
Estimated tax savings
$33,982
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