4309 Beverly Ct
North Myrtle Beach, South Carolina, 29582
3 bed • 2 bath • 8 guests • $475,000
Annual Revenue
$56,836
Profit (Cash Flow)
$3,727
Cap Rate
7.5%
Annual Revenue
AirDNA projects $247/night at 63% occupancy ($56,836)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.16% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.16%
Cap Rate
7.52%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$62,919
Your adjusted annual income
$150,000 - $62,919 = $87,081
Taxes on $87,081 (30%)
$26,124
Your old tax bill
$45,000
Your new tax bill
$26,124
Estimated tax savings
$18,876
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