BNBCalc.com Investment Analysis Report of 2704 N Ocean Blvd, North Myrtle Beach, SC 29582, USA

8 bed • 6 bath • 20 guests • $1,600,000

BNB

Calc

Return Metrics

-3.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.85%

Cap Rate

5.81%

Return on Investment

12.59%

Annual Revenue

$122,616

AirDNA projects $569/night at 59% occupancy ($122,616).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,468

Annual Expenses

$29,620

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,722

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,022

Management & Platform Fees

$307

Platform Fee (i.e. Airbnb)

$307

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

$75,938

Deductible property tax

$15,840

Est. Depreciation Value

$749,383

Profit on this property

$92,996

Your total deduction

$748,164

So, your new taxable income is your previous income minus your total deduction ($150,000 - $748,164)

-$598,164

Your old tax bill

$45,000

Your new tax bill

-$179,449

Estimated tax savings

$224,449

2704 N Ocean Blvd North Myrtle Beach, South Carolina, 29582

8 bed • 6 bath • 20 guests • $1,600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$122,616

Profit (Cash Flow)

-$14,932

Cap Rate

5.8%

Annual Revenue

$122,616

AirDNA projects $569/night at 59% occupancy ($122,616).

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.85%

Cap Rate

5.81%

Return on Investment

12.59%

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

$75,938

Deductible property tax

$15,840

Your total deduction

$237,668

Your adjusted annual income

$150,000 - $237,668 = -$87,668

Taxes on -$87,668 (30%)

-$26,300

Your old tax bill

$45,000

Your new tax bill

-$26,300

Estimated tax savings

$71,300

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