2201 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4742
4 bed • 3 bath • 16 guests • $565,000
Annual Revenue
$172,760
Profit (Cash Flow)
$106,617
Cash on Cash Return
75.8%
Annual Revenue
AirDNA projects $429/night at 86% occupancy ($134,753).
Occupancy Rate
Avg Daily Rate
Return Metrics
75.77% 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
75.77%
Cap Rate
26.04%
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
$29,170
Deductible property tax
$6,215
Your total deduction
-$21,877
Your adjusted annual income
$150,000 - -$21,877 = $171,877
Taxes on $171,877 (30%)
$51,563
Your old tax bill
$45,000
Your new tax bill
$51,563
Estimated tax savings
-$6,563
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