1501 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4482
2 bed • 1 bath • 4 guests • $120,000
Annual Revenue
$46,788
Profit (Cash Flow)
$18,937
Cap Rate
22.5%
Annual Revenue
AirDNA projects $210/night at 64% occupancy ($49,089)
Occupancy Rate
Avg Daily Rate
Return Metrics
55.94% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
55.94%
Cap Rate
22.52%
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
$5,695
Deductible property tax
$1,188
Your total deduction
-$1,306
Your adjusted annual income
$150,000 - -$1,306 = $151,306
Taxes on $151,306 (30%)
$45,392
Your old tax bill
$45,000
Your new tax bill
$45,392
Estimated tax savings
-$392
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