211 N Ocean Blvd Surfside Beach, South Carolina, 29575
6 bed • 6 bath • 20 guests • $1,200,000
Annual Revenue
$128,515
Profit (Cash Flow)
$17,188
Cap Rate
8.2%
Annual Revenue
AirDNA projects $482/night at 73% occupancy ($128,515)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.89% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.89%
Cap Rate
8.17%
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 estimated deduction will be...
Deductible mortgage interest
$56,953
Deductible property tax
$11,880
Your total deduction
$150,038
Your adjusted annual income
$150,000 - $150,038 = -$38
Taxes on -$38 (30%)
-$11
Your old tax bill
$45,000
Your new tax bill
-$11
Estimated tax savings
$45,011
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