1900 S Ocean Blvd
North Myrtle Beach, South Carolina, 29582
6 bed • 6 bath • 15 guests • $1,590,000
Annual Revenue
$127,488
Profit (Cash Flow)
-$10,021
Cap Rate
6.1%
Annual Revenue
AirDNA projects $537/night at 65% occupancy ($127,488)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.62% 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
-2.62%
Cap Rate
6.11%
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
$75,463
Deductible property tax
$15,741
Your total deduction
$230,618
Your adjusted annual income
$150,000 - $230,618 = -$80,618
Taxes on -$80,618 (30%)
-$24,185
Your old tax bill
$45,000
Your new tax bill
-$24,185
Estimated tax savings
$69,185
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