1605 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4629
2 bed • 2 bath • 6 guests • $250,000
Annual Revenue
$50,623
Profit (Cash Flow)
$13,502
Cap Rate
12.1%
Annual Revenue
AirDNA projects $220/night at 63% occupancy ($50,623)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.09% 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
21.09%
Cap Rate
12.14%
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
$11,865
Deductible property tax
$2,475
Your total deduction
$21,967
Your adjusted annual income
$150,000 - $21,967 = $128,033
Taxes on $128,033 (30%)
$38,410
Your old tax bill
$45,000
Your new tax bill
$38,410
Estimated tax savings
$6,590
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