BNBCalc.com Investment Analysis Report of 6 Ensis Rd, Hilton Head Island, SC 29928, USA

4 bed • 3 bath • 12 guests • $1,350,000

BNB

Calc

Return Metrics

-9.85% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.85%

Cap Rate

4.39%

Return on Investment

6.87%

Annual Revenue

$83,988

AirDNA projects $365/night at 63% occupancy ($83,987).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,050

Annual Expenses

$24,598

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,400

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$700

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

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

$64,072

Deductible property tax

$13,365

Est. Depreciation Value

$628,642

Profit on this property

$59,389

Your total deduction

$646,689

So, your new taxable income is your previous income minus your total deduction ($150,000 - $646,689)

-$496,689

Your old tax bill

$45,000

Your new tax bill

-$149,007

Estimated tax savings

$194,007

6 Ensis Rd Hilton Head Island, South Carolina, 29928-5531

4 bed • 3 bath • 12 guests • $1,350,000

Annual Revenue

$83,988

Profit (Cash Flow)

-$31,667

Cap Rate

4.4%

Annual Revenue

$83,988

AirDNA projects $365/night at 63% occupancy ($83,988)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.85% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.85%

Cap Rate

4.39%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$218,513

Your adjusted annual income

$150,000 - $218,513 = -$68,513

Taxes on -$68,513 (30%)

-$20,554

Your old tax bill

$45,000

Your new tax bill

-$20,554

Estimated tax savings

$65,554

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