4314 S Ocean Blvd North Myrtle Beach, South Carolina, 29582
2 bed • 2 bath • 6 guests • $235,000
Annual Revenue
$36,393
Profit (Cash Flow)
$2,130
Cap Rate
7.7%
Annual Revenue
AirDNA projects $188/night at 53% occupancy ($36,393)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.51% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.51%
Cap Rate
7.65%
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
$11,153
Deductible property tax
$2,327
Your total deduction
$31,283
Your adjusted annual income
$150,000 - $31,283 = $118,717
Taxes on $118,717 (30%)
$35,615
Your old tax bill
$45,000
Your new tax bill
$35,615
Estimated tax savings
$9,385
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