6401 N Ocean Blvd Myrtle Beach, South Carolina, 29572-3305
4 bed • 4 bath • 10 guests • $959,000
Annual Revenue
$82,377
Profit (Cash Flow)
-$6,692
Cap Rate
6.0%
Annual Revenue
AirDNA projects $358/night at 63% occupancy ($82,377)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.88% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.88%
Cap Rate
6.04%
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
$45,515
Deductible property tax
$9,494
Your total deduction
$140,072
Your adjusted annual income
$150,000 - $140,072 = $9,928
Taxes on $9,928 (30%)
$2,978
Your old tax bill
$45,000
Your new tax bill
$2,978
Estimated tax savings
$42,022
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