129 Pinfeather Trl Myrtle Beach SC 29588 Myrtle Beach, SC, 29588
4 bed • 4 bath • 10 guests
Est. $2,709/mo

This property is for sale!
Contact Agent
$55,137
Annual Revenue
BNBCalc predicts this property will get $222 per night with 68% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
-$3,217
Profit
Revenue
$55,137
Operating Expenses
$20,248
Operating Income
$34,889
Mortgage & Taxes
$38,106
Profit (Cash Flow)
-$3,217
$140,927
Cash Investment
Down Payment
$112,980
Renos & Furnishing
$11,000
Closing Costs
$16,947
Total
$140,927
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.28%
Cap Rate
6.17%
STR 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 est deduction will be...
Deductible mortgage interest
$26,811
Deductible property tax
$5,593
Your total deduction
$74,794
Your adjusted annual income
$150,000 - $74,794 = $75,206
Taxes on $75,206 (30%)
$22,562
Your old tax bill
$45,000
Your new tax bill
$22,562
Estimated tax savings
$22,438
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
27,443 sqft
Year built:
2003
Size:
3,219 sqft
Type:
SFR
Parking:
-
Heating:
HOT WATER
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 27,443 sqft
- Building area: 3,219 sqft
- Garage: Yes
- Heating: Hot water
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R4
- Land Use: Residential
- Parcel Number: 427-02-01-0002
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $19,368
- County Est. Land Value: $70,190
- Assessed Land Value: $2,808
- County Est. Structure Value: $414,000
Market Estimate: $407,219
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
08/14/15 | $281,000 | 96% | Kenton P Richardson, Deonna L Richardson |
03/25/14 | $270,000 | 77% | Patrick M Harris, Donna M Brooks |
08/26/09 | $0 | 0% | Morrison,Douglas S & Linda L |
Invalid Date | $41,900 | 0% | Douglas S Morrison |
Ownership
- Name: Kenton P Richardson
- Owner Occupied: Yes
- Owner Mailing Address: 129 Pinfeather Trl, Myrtle Beach, Sc 29588
- Years Owned: 99
- Home Equity: $266,400
- Mortgage Balance Remaining: $251,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: River Oaks Elementary School with 7/10 star rating
- Middle School: Ocean Bay Middle School with 9/10 star rating
- High School: Carolina Forest High School with 6/10 star rating