305 59th Ave N North Myrtle Beach, South Carolina, 29582
5 bed • 3 bath • 12 guests • $899,000
Annual Revenue
$105,172
Profit (Cash Flow)
$17,184
Cap Rate
8.7%
Annual Revenue
AirDNA projects $443/night at 65% occupancy ($105,172)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.82% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.82%
Cap Rate
8.65%
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
$42,667
Deductible property tax
$8,900
Your total deduction
$108,317
Your adjusted annual income
$150,000 - $108,317 = $41,683
Taxes on $41,683 (30%)
$12,505
Your old tax bill
$45,000
Your new tax bill
$12,505
Estimated tax savings
$32,495
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