1900 S Ocean Blvd
North Myrtle Beach, South Carolina, 29582
6 bed • 6 bath • 15 guests • $1,590,000
Annual Revenue
$127,488
Profit (Cash Flow)
-$10,021
Cash on Cash Return
-2.6%
Annual Revenue
AirDNA projects $537/night at 65% occupancy ($127,488).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.62% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.62%
Cap Rate
6.11%
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
$75,463
Deductible property tax
$15,740
Your total deduction
$237,562
Your adjusted annual income
$150,000 - $237,562 = -$87,562
Taxes on -$87,562 (30%)
-$26,268
Your old tax bill
$45,000
Your new tax bill
-$26,268
Estimated tax savings
$71,268
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