2001 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4637
1 bed • 1 bath • 6 guests • $195,000
Annual Revenue
$42,733
Profit (Cash Flow)
$10,166
Cash on Cash Return
20.7%
Annual Revenue
AirDNA projects $150/night at 60% occupancy ($32,871).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.7% 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
20.7%
Cap Rate
11.95%
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
$9,254
Deductible property tax
$1,930
Your total deduction
$19,245
Your adjusted annual income
$150,000 - $19,245 = $130,754
Taxes on $130,754 (30%)
$39,226
Your old tax bill
$45,000
Your new tax bill
$39,226
Estimated tax savings
$5,773
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