BNBCalc.com Investment Analysis Report of 4309 Beverly Ct, North Myrtle Beach, SC 29582, USA

3 bed • 2 bath • 8 guests • $475,000

BNB

Calc

Return Metrics

3.16% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

3.16%

Cap Rate

7.52%

Return on Investment

19.23%

Annual Revenue

$56,836

AirDNA projects $247/night at 63% occupancy ($56,835).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,756

Annual Expenses

$21,069

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,174

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$474

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$224,208

Profit on this property

$35,767

Your total deduction

$215,687

So, your new taxable income is your previous income minus your total deduction ($150,000 - $215,687)

-$65,687

Your old tax bill

$45,000

Your new tax bill

-$19,706

Estimated tax savings

$64,706

4309 Beverly Ct North Myrtle Beach, South Carolina, 29582

3 bed • 2 bath • 8 guests • $475,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$56,836

Profit (Cash Flow)

$3,727

Cap Rate

7.5%

Annual Revenue

$56,836

AirDNA projects $247/night at 63% occupancy ($56,836)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.16% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.16%

Cap Rate

7.52%

Return on Investment

19.23%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$62,919

Your adjusted annual income

$150,000 - $62,919 = $87,081

Taxes on $87,081 (30%)

$26,124

Your old tax bill

$45,000

Your new tax bill

$26,124

Estimated tax savings

$18,876

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