BNBCalc.com Investment Analysis Report of 1407 Song Sparrow Way, Hanahan, SC 29410, USA

4 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

16.4% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.4%

Cap Rate

10.86%

Return on Investment

32.23%

Annual Revenue

$78,191

AirDNA projects $223/night at 71% occupancy ($57,829).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,987

Annual Expenses

$23,845

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,352

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$652

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

Property Manager Fee

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,162

Profit on this property

$54,347

Your total deduction

$211,496

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,496)

-$61,496

Your old tax bill

$45,000

Your new tax bill

-$18,449

Estimated tax savings

$63,449

1407 Song Sparrow Way Hanahan, South Carolina, 29410-8411

4 bed • 3 bath • 12 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$78,191

Profit (Cash Flow)

$20,627

Cap Rate

10.9%

Annual Revenue

$78,191

AirDNA projects $223/night at 71% occupancy ($57,829).

Occupancy Rate

Avg Daily Rate

Return Metrics

16.4% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.4%

Cap Rate

10.86%

Return on Investment

32.23%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$49,880

Your adjusted annual income

$150,000 - $49,880 = $100,120

Taxes on $100,120 (30%)

$30,036

Your old tax bill

$45,000

Your new tax bill

$30,036

Estimated tax savings

$14,964

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