BNBCalc.com Investment Analysis Report of 511 22nd Ave N, North Myrtle Beach, SC 29582, USA

4 bed • 3 bath • 8 guests • $599,000

BNB

Calc

Return Metrics

13.54% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.54%

Cap Rate

10.1%

Return on Investment

29.6%

Annual Revenue

$85,292

AirDNA projects $417/night at 56% occupancy ($85,291).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,064

Annual Expenses

$24,768

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,411

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$711

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

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

$28,429

Deductible property tax

$5,930

Est. Depreciation Value

$282,758

Profit on this property

$60,524

Your total deduction

$256,593

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,593)

-$106,593

Your old tax bill

$45,000

Your new tax bill

-$31,978

Estimated tax savings

$76,978

511 22nd Ave N North Myrtle Beach, South Carolina, 29582-4217

4 bed • 3 bath • 8 guests • $599,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$85,292

Profit (Cash Flow)

$20,120

Cap Rate

10.1%

Annual Revenue

$85,292

AirDNA projects $417/night at 56% occupancy ($85,292)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.54% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.54%

Cap Rate

10.1%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$63,931

Your adjusted annual income

$150,000 - $63,931 = $86,069

Taxes on $86,069 (30%)

$25,821

Your old tax bill

$45,000

Your new tax bill

$25,821

Estimated tax savings

$19,179

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