BNBCalc.com Investment Analysis Report of 6001 S Kings Hwy, Myrtle Beach, SC 29575, USA

6 bed • 4 bath • 15 guests • $630,000

BNB

Calc

Return Metrics

26.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.81%

Cap Rate

13.54%

Return on Investment

42.5%

Annual Revenue

$113,843

AirDNA projects $439/night at 71% occupancy ($113,842).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,373

Annual Expenses

$28,480

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,649

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$949

Management & Platform Fees

$285

Platform Fee (i.e. Airbnb)

$285

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

$29,900

Deductible property tax

$6,237

Est. Depreciation Value

$299,755

Profit on this property

$85,363

Your total deduction

$250,530

So, your new taxable income is your previous income minus your total deduction ($150,000 - $250,530)

-$100,530

Your old tax bill

$45,000

Your new tax bill

-$30,159

Estimated tax savings

$75,159

6001 S Kings Hwy

Myrtle Beach, South Carolina, 29575-4920

6 bed • 4 bath • 15 guests • $630,000

Annual Revenue

$113,843

Profit (Cash Flow)

$42,871

Cap Rate

13.5%

Annual Revenue

$113,843

AirDNA projects $439/night at 71% occupancy ($113,843)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.81%

Cap Rate

13.54%

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

$29,900

Deductible property tax

$6,237

Your total deduction

$46,242

Your adjusted annual income

$150,000 - $46,242 = $103,758

Taxes on $103,758 (30%)

$31,128

Your old tax bill

$45,000

Your new tax bill

$31,128

Estimated tax savings

$13,872

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