BNBCalc.com Investment Analysis Report of 500 35th Ave S, North Myrtle Beach, SC 29582, USA

4 bed • 3 bath • 10 guests • $659,000

BNB

Calc

Return Metrics

4.02% 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

4.02%

Cap Rate

7.73%

Return on Investment

20.19%

Annual Revenue

$74,324

AirDNA projects $323/night at 63% occupancy ($74,323).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,945

Annual Expenses

$23,342

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,319

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$619

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$31,277

Deductible property tax

$6,524

Est. Depreciation Value

$310,392

Profit on this property

$50,981

Your total deduction

$297,211

So, your new taxable income is your previous income minus your total deduction ($150,000 - $297,211)

-$147,211

Your old tax bill

$45,000

Your new tax bill

-$44,163

Estimated tax savings

$89,163

500 35th Ave S North Myrtle Beach, South Carolina, 29582-4902

4 bed • 3 bath • 10 guests • $659,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$74,324

Profit (Cash Flow)

$6,533

Cap Rate

7.7%

Annual Revenue

$74,324

AirDNA projects $323/night at 63% occupancy ($74,324)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.02% 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

4.02%

Cap Rate

7.73%

Return on Investment

20.19%

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

$31,277

Deductible property tax

$6,524

Your total deduction

$85,733

Your adjusted annual income

$150,000 - $85,733 = $64,267

Taxes on $64,267 (30%)

$19,280

Your old tax bill

$45,000

Your new tax bill

$19,280

Estimated tax savings

$25,720

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