BNBCalc.com Investment Analysis Report of 1683 Crystal Lake Dr, Myrtle Beach, SC 29575, USA

3 bed • 2 bath • 6 guests • $179,900

BNB

Calc

Return Metrics

87.36% 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

87.36%

Cap Rate

30.96%

Return on Investment

101.73%

Annual Revenue

$80,032

AirDNA projects $264/night at 66% occupancy ($63,640).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,027

Annual Expenses

$24,324

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,367

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$667

Management & Platform Fees

$200

Platform Fee (i.e. Airbnb)

$200

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

$8,538

Deductible property tax

$1,781

Est. Depreciation Value

$88,295

Profit on this property

$55,708

Your total deduction

$42,907

So, your new taxable income is your previous income minus your total deduction ($150,000 - $42,907)

$107,093

Your old tax bill

$45,000

Your new tax bill

$32,128

Estimated tax savings

$12,872

1683 Crystal Lake Dr Myrtle Beach, South Carolina, 29575-5746

3 bed • 2 bath • 6 guests • $179,900

Annual Revenue

$80,032

Profit (Cash Flow)

$43,576

Cap Rate

31.0%

Annual Revenue

$80,032

AirDNA projects $264/night at 66% occupancy ($63,640)

Occupancy Rate

Avg Daily Rate

Return Metrics

87.36% 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

87.36%

Cap Rate

30.96%

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

$8,538

Deductible property tax

$1,781

Your total deduction

-$17,318

Your adjusted annual income

$150,000 - -$17,318 = $167,318

Taxes on $167,318 (30%)

$50,195

Your old tax bill

$45,000

Your new tax bill

$50,195

Estimated tax savings

-$5,195

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