BNBCalc.com Investment Analysis Report of 2007 S Ocean Blvd, Myrtle Beach, SC 29577, USA

1 bed • 1 bath • 6 guests • $259,000

BNB

Calc

Return Metrics

11.96% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

12.7%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.96%

Cap Rate

11.74%

Return on Investment

52.87%

Annual Revenue

$45,546

AirDNA projects $142/night at 58% occupancy ($30,081).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,261

Annual Expenses

$15,130

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,147

Property Insurance

$150

HOA

$646

Landscaping

$0

Ongoing Repairs

$25

Supplies

$30

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$296

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$11,315

Deductible property tax

$3,367

Est. Depreciation Value

$123,286

Profit on this property

$30,416

Your total deduction

$107,552

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,552)

$42,448

Your old tax bill

$45,000

Your new tax bill

$12,734

Estimated tax savings

$32,266

2007 S Ocean Blvd

Myrtle Beach, South Carolina, 29577-4637

1 bed • 1 bath • 6 guests • $259,000

Annual Revenue

$45,546

Profit (Cash Flow)

$10,976

Cap Rate

11.7%

Annual Revenue

$45,546

AirDNA projects $142/night at 58% occupancy ($30,081)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.96% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

12.7%

Revenue Appreciation

0%

Cash on Cash Return

11.96%

Cap Rate

11.74%

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

$11,315

Deductible property tax

$3,367

Your total deduction

$23,530

Your adjusted annual income

$150,000 - $23,530 = $126,470

Taxes on $126,470 (30%)

$37,941

Your old tax bill

$45,000

Your new tax bill

$37,941

Estimated tax savings

$7,059

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