6900 N Ocean Blvd Myrtle Beach, South Carolina, 29572-3640
1 bed • 1 bath • 4 guests • $175,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$38,935
Profit (Cash Flow)
$8,397
Cap Rate
11.5%
Annual Revenue
AirDNA projects $164/night at 65% occupancy ($38,935)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.87% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.87%
Cap Rate
11.53%
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
$8,306
Deductible property tax
$1,732
Your total deduction
$16,379
Your adjusted annual income
$150,000 - $16,379 = $133,621
Taxes on $133,621 (30%)
$40,086
Your old tax bill
$45,000
Your new tax bill
$40,086
Estimated tax savings
$4,914
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