BNBCalc.com Investment Analysis Report of 114 N Port Bass Dr, Fair Play, SC 29643, USA

1 bed • 1 bath • 3 guests • $175,000

BNB

Calc

Return Metrics

16.97% 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

16.97%

Cap Rate

11.05%

Return on Investment

32.63%

Annual Revenue

$37,277

AirDNA projects $162/night at 63% occupancy ($37,276).

User selected values for this report: 63% occupancy rate, $162 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,494

Annual Expenses

$17,926

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,011

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$311

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$57,969

Profit on this property

$19,351

Your total deduction

$48,656

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,656)

$101,344

Your old tax bill

$45,000

Your new tax bill

$30,403

Estimated tax savings

$14,597

property-location

114 N Port Bass Dr Fair Play, South Carolina, 29643-2037

1 bed • 1 bath • 3 guests

Est. $839/mo

Agent

Inquire about this property

Contact Agent

$37,277

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.97%

Cap Rate

11.05%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$8,306

Deductible property tax

$1,732

Your total deduction

$9,617

Your adjusted annual income

$150,000 - $9,617 = $140,383

Taxes on $140,383 (30%)

$42,115

Your old tax bill

$45,000

Your new tax bill

$42,115

Estimated tax savings

$2,885

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com