BNBCalc.com Investment Analysis Report of 2001 S Ocean Blvd, Myrtle Beach, SC 29577, USA

1 bed • 1 bath • 6 guests • $195,000

BNB

Calc

Return Metrics

20.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.7%

Cap Rate

11.95%

Return on Investment

36.52%

Annual Revenue

$42,734

AirDNA projects $150/night at 60% occupancy ($32,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,618

Annual Expenses

$19,415

Utilities

$115

Internet + TV

Water/Sewer

Garbage

Electric

$115

Gas

Other

Maintenance

$1,396

Property Insurance

$150

HOA

$740

Landscaping

Ongoing Repairs

$50

Supplies

$50

Software

$50

Pest Control

Permits

Other

Cleaning Cost

$356

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$9,255

Deductible property tax

$1,930

Est. Depreciation Value

$92,530

Profit on this property

$23,318

Your total deduction

$80,397

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,397)

$69,603

Your old tax bill

$45,000

Your new tax bill

$20,881

Estimated tax savings

$24,119

2001 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4637

1 bed • 1 bath • 6 guests • $195,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$42,734

Profit (Cash Flow)

$10,166

Cap Rate

12.0%

Annual Revenue

$42,734

AirDNA projects $150/night at 60% occupancy ($32,871).

Occupancy Rate

Avg Daily Rate

Return Metrics

20.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.7%

Cap Rate

11.95%

Return on Investment

36.52%

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 est deduction will be...

Deductible mortgage interest

$9,255

Deductible property tax

$1,930

Your total deduction

$17,341

Your adjusted annual income

$150,000 - $17,341 = $132,659

Taxes on $132,659 (30%)

$39,798

Your old tax bill

$45,000

Your new tax bill

$39,798

Estimated tax savings

$5,202

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