BNBCalc.com Investment Analysis Report of 291 Lakeshore Dr, Pawleys Island, SC 29585, USA

5 bed • 5 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

22.67% 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

22.67%

Cap Rate

12.37%

Return on Investment

38.71%

Annual Revenue

$118,843

AirDNA projects $493/night at 66% occupancy ($118,843).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,427

Annual Expenses

$29,130

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,690

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$990

Management & Platform Fees

$297

Platform Fee (i.e. Airbnb)

$297

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$342,389

Profit on this property

$89,713

Your total deduction

$294,262

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,262)

-$144,262

Your old tax bill

$45,000

Your new tax bill

-$43,279

Estimated tax savings

$88,279

291 Lakeshore Dr

Pawleys Island, South Carolina, 29585-7654

5 bed • 5 bath • 12 guests • $725,000

Annual Revenue

$118,843

Profit (Cash Flow)

$40,813

Cap Rate

12.4%

Annual Revenue

$118,843

AirDNA projects $493/night at 66% occupancy ($118,843)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.67% 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

22.67%

Cap Rate

12.37%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$60,966

Your adjusted annual income

$150,000 - $60,966 = $89,034

Taxes on $89,034 (30%)

$26,710

Your old tax bill

$45,000

Your new tax bill

$26,710

Estimated tax savings

$18,290

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