417 Myrtle Oak Dr Surfside Beach, South Carolina, 29575-3968
4 bed • 3.5 bath • 12 guests • $575,000
Annual Revenue
$104,767
Profit (Cash Flow)
$41,179
Cap Rate
13.5%
Annual Revenue
AirDNA projects $404/night at 71% occupancy ($104,767)
Occupancy Rate
Avg Daily Rate
Return Metrics
28.77% 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
28.77%
Cap Rate
13.47%
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
$23,149
Deductible property tax
$6,325
Your total deduction
$38,599
Your adjusted annual income
$150,000 - $38,599 = $111,401
Taxes on $111,401 (30%)
$33,420
Your old tax bill
$45,000
Your new tax bill
$33,420
Estimated tax savings
$11,580
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