907 Pearlie St North Myrtle Beach, South Carolina, 29582-3507
3 bed • 2 bath • 8 guests • $395,000
Annual Revenue
$46,382
Profit (Cash Flow)
$33
Cap Rate
6.8%
Annual Revenue
AirDNA projects $249/night at 51% occupancy ($46,382)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.03% 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
0.03%
Cap Rate
6.75%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$55,668
Your adjusted annual income
$150,000 - $55,668 = $94,332
Taxes on $94,332 (30%)
$28,300
Your old tax bill
$45,000
Your new tax bill
$28,300
Estimated tax savings
$16,700
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