1501 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4482
0 bed • 1 bath • 4 guests • $119,000
Annual Revenue
$28,752
Profit (Cash Flow)
$13,508
Cash on Cash Return
10.8%
Annual Revenue
AirDNA projects $123/night at 64% occupancy ($28,752).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.82% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.82%
Cap Rate
12.45%
Tax Calculator
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
$0
Deductible property tax
$1,309
Your total deduction
$5,421
Your adjusted annual income
$150,000 - $5,421 = $144,578
Taxes on $144,578 (30%)
$43,373
Your old tax bill
$45,000
Your new tax bill
$43,373
Estimated tax savings
$1,626
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