208 26th Ave S
Myrtle Beach, South Carolina, 29577-4720
4 bed • 4 bath • 12 guests • $480,000
Annual Revenue
$99,558
Profit (Cash Flow)
$40,559
Cash on Cash Return
33.4%
Annual Revenue
AirDNA projects $462/night at 59% occupancy ($99,558).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.4% 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
33.4%
Cap Rate
15.19%
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
$22,781
Deductible property tax
$4,752
Your total deduction
$32,180
Your adjusted annual income
$150,000 - $32,180 = $117,819
Taxes on $117,819 (30%)
$35,345
Your old tax bill
$45,000
Your new tax bill
$35,345
Estimated tax savings
$9,654
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