1100 Commons Blvd Myrtle Beach, South Carolina, 29572-6732
3 bed • 2 bath • 10 guests • $275,000
Annual Revenue
$66,829
Profit (Cash Flow)
$25,921
Cap Rate
16.2%
Annual Revenue
AirDNA projects $321/night at 57% occupancy ($66,829)
Occupancy Rate
Avg Daily Rate
Return Metrics
36.12% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
36.12%
Cap Rate
16.16%
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
$13,052
Deductible property tax
$2,722
Your total deduction
$13,360
Your adjusted annual income
$150,000 - $13,360 = $136,640
Taxes on $136,640 (30%)
$40,992
Your old tax bill
$45,000
Your new tax bill
$40,992
Estimated tax savings
$4,008
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