916 Ocean Blvd S Surfside Beach, South Carolina, 29575
4 bed • 3 bath • 12 guests • $1,200,000
Annual Revenue
$102,433
Profit (Cash Flow)
-$5,504
Cap Rate
6.3%
Annual Revenue
AirDNA projects $395/night at 71% occupancy ($102,433)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.91% 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
-1.91%
Cap Rate
6.28%
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
$56,953
Deductible property tax
$11,880
Your total deduction
$171,818
Your adjusted annual income
$150,000 - $171,818 = -$21,818
Taxes on -$21,818 (30%)
-$6,545
Your old tax bill
$45,000
Your new tax bill
-$6,545
Estimated tax savings
$51,545
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