BNBCalc.com Investment Analysis Report of 120 Melody Ln, Surfside Beach, SC 29575, USA

5 bed • 4 bath • 12 guests • $849,900

BNB

Calc

Return Metrics

9.75% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.75%

Cap Rate

9.13%

Return on Investment

25.98%

Annual Revenue

$104,982

AirDNA projects $429/night at 67% occupancy ($104,982).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,277

Annual Expenses

$27,328

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,575

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$875

Management & Platform Fees

$262

Platform Fee (i.e. Airbnb)

$262

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

$40,337

Deductible property tax

$8,414

Est. Depreciation Value

$399,753

Profit on this property

$77,654

Your total deduction

$370,850

So, your new taxable income is your previous income minus your total deduction ($150,000 - $370,850)

-$220,850

Your old tax bill

$45,000

Your new tax bill

-$66,255

Estimated tax savings

$111,255

property-location

120 Melody Ln Surfside Beach, South Carolina, 29575-3000

5 bed • 4 bath • 12 guests • $849,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$104,982

Profit (Cash Flow)

$20,330

Cap Rate

9.1%

Annual Revenue

$104,982

AirDNA projects $429/night at 67% occupancy ($104,982).

Occupancy Rate

Avg Daily Rate

Return Metrics

9.75% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.75%

Cap Rate

9.13%

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

$40,337

Deductible property tax

$8,414

Your total deduction

$98,498

Your adjusted annual income

$150,000 - $98,498 = $51,502

Taxes on $51,502 (30%)

$15,451

Your old tax bill

$45,000

Your new tax bill

$15,451

Estimated tax savings

$29,549

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 recomend LearnLikeACPA.com