201 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4083
1 bed • 1 bath • 6 guests • $250,000
Annual Revenue
$59,114
Profit (Cash Flow)
$27,677
Cash on Cash Return
44.8%
Annual Revenue
AirDNA projects $144/night at 83% occupancy ($43,653).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.82% 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
44.82%
Cap Rate
17.81%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$9,263
Your adjusted annual income
$150,000 - $9,263 = $140,736
Taxes on $140,736 (30%)
$42,220
Your old tax bill
$45,000
Your new tax bill
$42,220
Estimated tax savings
$2,779
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