BNBCalc.com Investment Analysis Report of 3 Crows Nest Ave, Beaufort, SC 29907, USA

3 bed • 3 bath • 8 guests • $325,000

BNB

Calc

Return Metrics

8.74% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.74%

Cap Rate

8.99%

Return on Investment

24.24%

Annual Revenue

$49,308

AirDNA projects $180/night at 75% occupancy ($49,307).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,674

Annual Expenses

$20,090

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,111

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$411

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$155,283

Profit on this property

$29,218

Your total deduction

$144,708

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,708)

$5,292

Your old tax bill

$45,000

Your new tax bill

$1,588

Estimated tax savings

$43,412

3 Crows Nest Ave Beaufort, South Carolina, 29907-1485

3 bed • 3 bath • 8 guests • $325,000

Annual Revenue

$49,308

Profit (Cash Flow)

$7,306

Cap Rate

9.0%

Annual Revenue

$49,308

AirDNA projects $180/night at 75% occupancy ($49,308)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.74% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.74%

Cap Rate

8.99%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$38,868

Your adjusted annual income

$150,000 - $38,868 = $111,132

Taxes on $111,132 (30%)

$33,340

Your old tax bill

$45,000

Your new tax bill

$33,340

Estimated tax savings

$11,660

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