BNBCalc.com Investment Analysis Report of 208 26th Ave S, Myrtle Beach, SC 29577, USA

4 bed • 4 bath • 12 guests • $480,000

BNB

Calc

Return Metrics

33.4% 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

33.4%

Cap Rate

15.19%

Return on Investment

49.15%

Annual Revenue

$99,558

AirDNA projects $462/night at 59% occupancy ($99,558).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,219

Annual Expenses

$26,623

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,530

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$830

Management & Platform Fees

$249

Platform Fee (i.e. Airbnb)

$249

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

$22,781

Deductible property tax

$4,752

Est. Depreciation Value

$228,111

Profit on this property

$72,936

Your total deduction

$182,708

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,708)

-$32,708

Your old tax bill

$45,000

Your new tax bill

-$9,813

Estimated tax savings

$54,813

208 26th Ave S

Myrtle Beach, South Carolina, 29577-4720

4 bed • 4 bath • 12 guests • $480,000

Annual Revenue

$99,558

Profit (Cash Flow)

$40,560

Cap Rate

15.2%

Annual Revenue

$99,558

AirDNA projects $462/night at 59% occupancy ($99,558)

Occupancy Rate

Avg Daily Rate

Return Metrics

33.4% 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

33.4%

Cap Rate

15.19%

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

$22,781

Deductible property tax

$4,752

Your total deduction

$27,252

Your adjusted annual income

$150,000 - $27,252 = $122,748

Taxes on $122,748 (30%)

$36,824

Your old tax bill

$45,000

Your new tax bill

$36,824

Estimated tax savings

$8,176

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