301 21st Ave S
North Myrtle Beach, South Carolina, 29582-4203
5 bed • 3 bath • 12 guests • $995,000
Annual Revenue
$147,938
Profit (Cash Flow)
$47,910
Cap Rate
11.6%
Annual Revenue
AirDNA projects $664/night at 61% occupancy ($147,938)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.83% 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
19.83%
Cap Rate
11.56%
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
$47,224
Deductible property tax
$9,850
Your total deduction
$90,725
Your adjusted annual income
$150,000 - $90,725 = $59,275
Taxes on $59,275 (30%)
$17,782
Your old tax bill
$45,000
Your new tax bill
$17,782
Estimated tax savings
$27,218
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