4802 S Ocean Blvd Surfside Beach, South Carolina, 29575-4502
6 bed • 6 bath • 20 guests • $1,000,000
Annual Revenue
$152,979
Profit (Cash Flow)
$51,960
Cap Rate
11.9%
Annual Revenue
AirDNA projects $566/night at 74% occupancy ($152,979)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.16% 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
21.16%
Cap Rate
11.94%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$87,890
Your adjusted annual income
$150,000 - $87,890 = $62,110
Taxes on $62,110 (30%)
$18,633
Your old tax bill
$45,000
Your new tax bill
$18,633
Estimated tax savings
$26,367
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