3538 Pampas Dr Myrtle Beach, South Carolina
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $1,333/mo
$57,842
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $318
- Occupancy
- 50%
$10k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,332
Profit
Revenue
$57,842
Operating Expenses
$27,273
Operating Income
$30,569
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$10,332
$77,800
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,800
Closing Costs
$9,000
Total
$77,800
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.28%
Cap Rate
10.18%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$86,618
Your income tax rate
Estimated tax savings
$25,985
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.