BNBCalc.com Investment Analysis Report of 14 Pink Sand Ln, Hilton Head Island, SC 29926, USA

4 bed • 2.5 bath • 7 guests • $450,000

BNB

Calc

Return Metrics

38.7% 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

38.7%

Cap Rate

12.77%

Return on Investment

68.57%

Annual Revenue

$84,693

AirDNA projects $374/night at 61% occupancy ($83,326).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,267

Annual Expenses

$27,205

Utilities

$365

Internet + TV

$80

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$0

Other

$50

Maintenance

$1,006

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$100

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$706

Management & Platform Fees

$896

Platform Fee (i.e. Airbnb)

$212

Property Manager Fee

$685

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

$15,899

Deductible property tax

$6,750

Est. Depreciation Value

$214,054

Profit on this property

$57,488

Your total deduction

$179,215

So, your new taxable income is your previous income minus your total deduction ($150,000 - $179,215)

-$29,215

Your old tax bill

$45,000

Your new tax bill

-$8,764

Estimated tax savings

$53,764

14 Pink Sand Ln

Hilton Head Island, South Carolina, 29926

4 bed • 2.5 bath • 7 guests • $450,000

Annual Revenue

$84,693

Profit (Cash Flow)

$26,756

Cap Rate

12.8%

Annual Revenue

$84,693

AirDNA projects $374/night at 61% occupancy ($83,327)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.7% 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

38.7%

Cap Rate

12.77%

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

$15,899

Deductible property tax

$6,750

Your total deduction

$33,335

Your adjusted annual income

$150,000 - $33,335 = $116,665

Taxes on $116,665 (30%)

$35,000

Your old tax bill

$45,000

Your new tax bill

$35,000

Estimated tax savings

$10,000

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