2353 Hill St
North Myrtle Beach, South Carolina, 29582
4 bed • 3 bath • 10 guests • $657,000
Annual Revenue
$46,382
Profit (Cash Flow)
-$17,643
Cap Rate
4.1%
Annual Revenue
AirDNA projects $249/night at 51% occupancy ($46,382)
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.9% 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
-10.9%
Cap Rate
4.05%
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
$31,182
Deductible property tax
$6,504
Your total deduction
$109,633
Your adjusted annual income
$150,000 - $109,633 = $40,367
Taxes on $40,367 (30%)
$12,110
Your old tax bill
$45,000
Your new tax bill
$12,110
Estimated tax savings
$32,890
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