2311 S Ocean Blvd unit 621
Myrtle Beach, South Carolina, 29577-4744
3 bed • 2 bath • 8 guests • $358,000
Annual Revenue
$53,592
Profit (Cash Flow)
$8,801
Cash on Cash Return
9.7%
Annual Revenue
AirDNA projects $219/night at 67% occupancy ($53,592).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.68% 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
9.68%
Cap Rate
9.2%
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
$16,991
Deductible property tax
$3,544
Your total deduction
$45,643
Your adjusted annual income
$150,000 - $45,643 = $104,356
Taxes on $104,356 (30%)
$31,307
Your old tax bill
$45,000
Your new tax bill
$31,307
Estimated tax savings
$13,692
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