BNBCalc.com Investment Analysis Report of 1501 S Ocean Blvd, Myrtle Beach, SC 29577, USA

2 bed • 1 bath • 4 guests • $120,000

BNB

Calc

Return Metrics

55.94% 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

55.94%

Cap Rate

22.52%

Return on Investment

70.06%

Annual Revenue

$46,788

AirDNA projects $210/night at 64% occupancy ($49,088).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,647

Annual Expenses

$19,762

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,090

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$390

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

$5,695

Deductible property tax

$1,188

Est. Depreciation Value

$59,268

Profit on this property

$27,025

Your total deduction

$39,126

So, your new taxable income is your previous income minus your total deduction ($150,000 - $39,126)

$110,874

Your old tax bill

$45,000

Your new tax bill

$33,262

Estimated tax savings

$11,738

1501 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4482

2 bed • 1 bath • 4 guests • $120,000

Annual Revenue

$46,788

Profit (Cash Flow)

$18,937

Cap Rate

22.5%

Annual Revenue

$46,788

AirDNA projects $210/night at 64% occupancy ($49,089)

Occupancy Rate

Avg Daily Rate

Return Metrics

55.94% 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

55.94%

Cap Rate

22.52%

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

$5,695

Deductible property tax

$1,188

Your total deduction

-$1,306

Your adjusted annual income

$150,000 - -$1,306 = $151,306

Taxes on $151,306 (30%)

$45,392

Your old tax bill

$45,000

Your new tax bill

$45,392

Estimated tax savings

-$392

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