214 2nd Ave S
North Myrtle Beach, South Carolina, 29582-3136
6 bed • 4 bath • 14 guests • $849,000
Annual Revenue
$127,214
Profit (Cash Flow)
$39,733
Cap Rate
11.4%
Annual Revenue
AirDNA projects $774/night at 45% occupancy ($127,214)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.89% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.89%
Cap Rate
11.42%
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
$40,294
Deductible property tax
$8,405
Your total deduction
$79,355
Your adjusted annual income
$150,000 - $79,355 = $70,645
Taxes on $70,645 (30%)
$21,193
Your old tax bill
$45,000
Your new tax bill
$21,193
Estimated tax savings
$23,807
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