BNBCalc.com Investment Analysis Report of 110 King St, Charleston, SC 29401, USA

5 bed • 5 bath • 15 guests • $2,775,000

BNB

Calc

Return Metrics

4.79% 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

4.79%

Cap Rate

7.88%

Return on Investment

21.55%

Annual Revenue

$349,465

AirDNA projects $1196/night at 80% occupancy ($349,465).

Revenue Percentile

Operating Expenses

Monthly Expenses

$10,887

Annual Expenses

$130,641

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,612

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,912

Management & Platform Fees

$6,815

Platform Fee (i.e. Airbnb)

$874

Property Manager Fee

$5,941

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

$131,704

Deductible property tax

$27,472

Est. Depreciation Value

$1,291,665

Profit on this property

$218,824

Your total deduction

$1,232,018

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,232,018)

-$1,082,018

Your old tax bill

$45,000

Your new tax bill

-$324,605

Estimated tax savings

$369,605

110 King St

Charleston, South Carolina, 29401-2510

5 bed • 5 bath • 15 guests • $2,775,000

Annual Revenue

$349,465

Profit (Cash Flow)

$31,636

Cap Rate

7.9%

Annual Revenue

$349,465

AirDNA projects $1,196/night at 80% occupancy ($349,465)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.79% 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

4.79%

Cap Rate

7.88%

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

$131,704

Deductible property tax

$27,472

Your total deduction

$352,258

Your adjusted annual income

$150,000 - $352,258 = -$202,258

Taxes on -$202,258 (30%)

-$60,677

Your old tax bill

$45,000

Your new tax bill

-$60,677

Estimated tax savings

$105,677

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