201 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4083
1 bed • 1 bath • 6 guests • $250,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$59,115
Profit (Cash Flow)
$27,677
Cap Rate
17.8%
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 (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$11,865
Deductible property tax
$2,475
Your total deduction
$7,360
Your adjusted annual income
$150,000 - $7,360 = $142,640
Taxes on $142,640 (30%)
$42,792
Your old tax bill
$45,000
Your new tax bill
$42,792
Estimated tax savings
$2,208
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 recomend LearnLikeACPA.com