409 Surf St
North Myrtle Beach, South Carolina, 29582
3 bed • 2 bath • 8 guests • $585,000
Annual Revenue
$63,863
Profit (Cash Flow)
$2,425
Cap Rate
7.2%
Annual Revenue
AirDNA projects $269/night at 65% occupancy ($63,863)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.69% 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
1.69%
Cap Rate
7.15%
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
$27,765
Deductible property tax
$5,791
Your total deduction
$79,281
Your adjusted annual income
$150,000 - $79,281 = $70,719
Taxes on $70,719 (30%)
$21,216
Your old tax bill
$45,000
Your new tax bill
$21,216
Estimated tax savings
$23,784
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