BNBCalc.com Investment Analysis Report of 663 William Hilton Pkwy apt 3105, Hilton Head Island, SC 29928, USA

2 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Return Metrics

5.49% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.49%

Cap Rate

9.38%

Return on Investment

21.62%

Annual Revenue

$42,971

AirDNA projects $181/night at 65% occupancy ($42,970).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,626

Annual Expenses

$19,506

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,058

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$358

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$11,534

Deductible property tax

$2,750

Est. Depreciation Value

$119,301

Profit on this property

$23,465

Your total deduction

$110,120

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,120)

$39,880

Your old tax bill

$45,000

Your new tax bill

$11,964

Estimated tax savings

$33,036

663 William Hilton Pkwy

Hilton Head Island, South Carolina, 29928

2 bed • 2 bath • 8 guests • $250,000

Annual Revenue

$42,971

Profit (Cash Flow)

$4,205

Cap Rate

9.4%

Annual Revenue

$42,971

AirDNA projects $181/night at 65% occupancy ($42,971)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.49% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.49%

Cap Rate

9.38%

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

$11,534

Deductible property tax

$2,750

Your total deduction

$28,808

Your adjusted annual income

$150,000 - $28,808 = $121,192

Taxes on $121,192 (30%)

$36,358

Your old tax bill

$45,000

Your new tax bill

$36,358

Estimated tax savings

$8,642

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