BNBCalc.com Investment Analysis Report of 1605 S Ocean Blvd unit 1714, Myrtle Beach, SC 29577, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

21.09% 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

21.09%

Cap Rate

12.14%

Return on Investment

36.65%

Annual Revenue

$50,623

AirDNA projects $220/night at 63% occupancy ($50,622).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,688

Annual Expenses

$20,261

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,122

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$422

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$30,362

Your total deduction

$103,279

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,279)

$46,721

Your old tax bill

$45,000

Your new tax bill

$14,016

Estimated tax savings

$30,984

property-location

1605 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4629

2 bed • 2 bath • 6 guests • $250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,623

Profit (Cash Flow)

$13,502

Cap Rate

12.1%

Annual Revenue

$50,623

AirDNA projects $220/night at 63% occupancy ($50,622).

Occupancy Rate

Avg Daily Rate

Return Metrics

21.09% 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

21.09%

Cap Rate

12.14%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$21,967

Your adjusted annual income

$150,000 - $21,967 = $128,033

Taxes on $128,033 (30%)

$38,410

Your old tax bill

$45,000

Your new tax bill

$38,410

Estimated tax savings

$6,590

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