2007 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4637
1 bed • 1 bath • 6 guests • $259,000
Annual Revenue
$45,545
Profit (Cash Flow)
$10,975
Cash on Cash Return
12.0%
Annual Revenue
AirDNA projects $142/night at 58% occupancy ($30,081).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.96% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
12.7%
Revenue Appreciation
0%
Cash on Cash Return
11.96%
Cap Rate
11.74%
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
$11,314
Deductible property tax
$3,367
Your total deduction
$26,329
Your adjusted annual income
$150,000 - $26,329 = $123,670
Taxes on $123,670 (30%)
$37,101
Your old tax bill
$45,000
Your new tax bill
$37,101
Estimated tax savings
$7,898
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