BNBCalc.com Investment Analysis Report of 1058 Sea Mountain Hwy, North Myrtle Beach, SC 29582, USA

3 bed • 2 bath • 6 guests • $270,000

BNB

Calc

Return Metrics

2.87% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.87%

Cap Rate

7.49%

Return on Investment

18.1%

Annual Revenue

$38,979

AirDNA projects $184/night at 58% occupancy ($38,978).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,562

Annual Expenses

$18,747

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,025

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$325

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$129,792

Profit on this property

$20,232

Your total deduction

$125,048

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,048)

$24,952

Your old tax bill

$45,000

Your new tax bill

$7,486

Estimated tax savings

$37,514

1058 Sea Mountain Hwy

North Myrtle Beach, South Carolina, 29582

3 bed • 2 bath • 6 guests • $270,000

Annual Revenue

$38,979

Profit (Cash Flow)

$2,028

Cap Rate

7.5%

Annual Revenue

$38,979

AirDNA projects $184/night at 58% occupancy ($38,979)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.87% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.87%

Cap Rate

7.49%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$12,814

Deductible property tax

$2,673

Your total deduction

$36,568

Your adjusted annual income

$150,000 - $36,568 = $113,432

Taxes on $113,432 (30%)

$34,030

Your old tax bill

$45,000

Your new tax bill

$34,030

Estimated tax savings

$10,970

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