2710 N Ocean Blvd
Myrtle Beach, South Carolina, 29577-3052
1 bed • 1 bath • 4 guests • $200,000
Annual Revenue
$44,998
Profit (Cash Flow)
$11,980
Cash on Cash Return
23.8%
Annual Revenue
AirDNA projects $154/night at 80% occupancy ($44,998).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.84% 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
23.84%
Cap Rate
12.73%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$18,116
Your adjusted annual income
$150,000 - $18,116 = $131,883
Taxes on $131,883 (30%)
$39,564
Your old tax bill
$45,000
Your new tax bill
$39,564
Estimated tax savings
$5,435
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