614 N Ocean Blvd Surfside Beach, South Carolina, 29575
6 bed • 6 bath • 20 guests • $1,475,000
Annual Revenue
$164,163
Profit (Cash Flow)
$29,649
Cap Rate
8.8%
Annual Revenue
AirDNA projects $681/night at 66% occupancy ($164,163)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.35% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.35%
Cap Rate
8.75%
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
$70,005
Deductible property tax
$14,602
Your total deduction
$175,214
Your adjusted annual income
$150,000 - $175,214 = -$25,214
Taxes on -$25,214 (30%)
-$7,564
Your old tax bill
$45,000
Your new tax bill
-$7,564
Estimated tax savings
$52,564
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