916 S Ocean Blvd Myrtle Beach, South Carolina, 29577-3751
4 bed • 3 bath • 12 guests • $1,200,000
Annual Revenue
$68,903
Profit (Cash Flow)
-$34,674
Cap Rate
3.9%
Annual Revenue
AirDNA projects $385/night at 49% occupancy ($68,903)
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.09% 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
-12.09%
Cap Rate
3.85%
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
$200,988
Your adjusted annual income
$150,000 - $200,988 = -$50,988
Taxes on -$50,988 (30%)
-$15,296
Your old tax bill
$45,000
Your new tax bill
-$15,296
Estimated tax savings
$60,296
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