BNBCalc.com Investment Analysis Report of 11 Sassafras Ln, Bluffton, SC 29910, USA

3 bed • 3 bath • 7 guests • $415,000

BNB

Calc

Return Metrics

19.75% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.75%

Cap Rate

13.28%

Return on Investment

30.98%

Annual Revenue

$79,094

AirDNA projects $305/night at 71% occupancy ($79,093).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,997

Annual Expenses

$23,962

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,359

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$659

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$18,465

Deductible property tax

$4,109

Est. Depreciation Value

$209,534

Profit on this property

$55,131

Your total deduction

$176,976

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,976)

-$26,976

Your old tax bill

$45,000

Your new tax bill

-$8,093

Estimated tax savings

$53,093

11 Sassafras Ln

Bluffton, South Carolina, 29910-7654

3 bed • 3 bath • 7 guests • $415,000

Annual Revenue

$79,094

Profit (Cash Flow)

$28,635

Cap Rate

13.3%

Annual Revenue

$79,094

AirDNA projects $305/night at 71% occupancy ($79,094)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.75% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.75%

Cap Rate

13.28%

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

$18,465

Deductible property tax

$4,109

Your total deduction

$33,952

Your adjusted annual income

$150,000 - $33,952 = $116,048

Taxes on $116,048 (30%)

$34,814

Your old tax bill

$45,000

Your new tax bill

$34,814

Estimated tax savings

$10,186

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