BNBCalc.com Investment Analysis Report of 11 H St, Charleston, SC 29403, USA

3 bed • 1 bath • 8 guests • $510,000

BNB

Calc

Return Metrics

42.56% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

42.56%

Cap Rate

17.22%

Return on Investment

58.74%

Annual Revenue

$116,685

AirDNA projects $463/night at 69% occupancy ($116,684).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,404

Annual Expenses

$28,849

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,672

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$972

Management & Platform Fees

$292

Platform Fee (i.e. Airbnb)

$292

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

$24,205

Deductible property tax

$5,049

Est. Depreciation Value

$240,168

Profit on this property

$87,836

Your total deduction

$181,586

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,586)

-$31,586

Your old tax bill

$45,000

Your new tax bill

-$9,476

Estimated tax savings

$54,476

11 H St

Charleston, South Carolina, 29403-4751

3 bed • 1 bath • 8 guests • $510,000

Annual Revenue

$116,685

Profit (Cash Flow)

$53,444

Cap Rate

17.2%

Annual Revenue

$116,685

AirDNA projects $463/night at 69% occupancy ($116,685)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.56% 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

42.56%

Cap Rate

17.22%

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

$24,205

Deductible property tax

$5,049

Your total deduction

$17,954

Your adjusted annual income

$150,000 - $17,954 = $132,046

Taxes on $132,046 (30%)

$39,614

Your old tax bill

$45,000

Your new tax bill

$39,614

Estimated tax savings

$5,386

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