210 16th Ave N
North Myrtle Beach, South Carolina, 29582-2735
4 bed • 3 bath • 10 guests • $975,000
Annual Revenue
$90,559
Profit (Cash Flow)
-$654
Cap Rate
6.7%
Annual Revenue
AirDNA projects $539/night at 46% occupancy ($90,559)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.27% 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
-0.27%
Cap Rate
6.67%
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
$46,275
Deductible property tax
$9,653
Your total deduction
$136,175
Your adjusted annual income
$150,000 - $136,175 = $13,825
Taxes on $13,825 (30%)
$4,147
Your old tax bill
$45,000
Your new tax bill
$4,147
Estimated tax savings
$40,853
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