6001 S Kings Hwy
Myrtle Beach, South Carolina, 29575-4920
6 bed • 4 bath • 15 guests • $630,000
Annual Revenue
$113,842
Profit (Cash Flow)
$42,871
Cash on Cash Return
26.8%
Annual Revenue
AirDNA projects $439/night at 71% occupancy ($113,842).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.81% 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
26.81%
Cap Rate
13.54%
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
$29,900
Deductible property tax
$6,236
Your total deduction
$52,961
Your adjusted annual income
$150,000 - $52,961 = $97,038
Taxes on $97,038 (30%)
$29,111
Your old tax bill
$45,000
Your new tax bill
$29,111
Estimated tax savings
$15,888
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