1900 S Ocean Blvd North Myrtle Beach, South Carolina, 29582
6 bed • 6 bath • 20 guests • $1,300,000
Annual Revenue
$128,486
Profit (Cash Flow)
$10,418
Cap Rate
7.5%
Annual Revenue
AirDNA projects $533/night at 66% occupancy ($128,486)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.31% 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
3.31%
Cap Rate
7.54%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$170,496
Your adjusted annual income
$150,000 - $170,496 = -$20,496
Taxes on -$20,496 (30%)
-$6,149
Your old tax bill
$45,000
Your new tax bill
-$6,149
Estimated tax savings
$51,149
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