BNBCalc.com Investment Analysis Report of 766 Springs Ave, Pawleys Island, SC 29585, USA

6 bed • 3 bath • 18 guests • $2,700,000

BNB

Calc

Return Metrics

-12.09% 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

-12.09%

Cap Rate

3.89%

Return on Investment

4.81%

Annual Revenue

$136,682

AirDNA projects $567/night at 66% occupancy ($136,681).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,621

Annual Expenses

$31,449

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,839

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,139

Management & Platform Fees

$342

Platform Fee (i.e. Airbnb)

$342

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

$128,145

Deductible property tax

$26,730

Est. Depreciation Value

$1,252,963

Profit on this property

$105,233

Your total deduction

$1,302,605

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,302,605)

-$1,152,605

Your old tax bill

$45,000

Your new tax bill

-$345,781

Estimated tax savings

$390,781

766 Springs Ave

Pawleys Island, South Carolina, 29585

6 bed • 3 bath • 18 guests • $2,700,000

Annual Revenue

$136,682

Profit (Cash Flow)

-$76,891

Cap Rate

3.9%

Annual Revenue

$136,682

AirDNA projects $567/night at 66% occupancy ($136,682)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12.09% 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

-12.09%

Cap Rate

3.89%

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

$128,145

Deductible property tax

$26,730

Your total deduction

$449,277

Your adjusted annual income

$150,000 - $449,277 = -$299,277

Taxes on -$299,277 (30%)

-$89,783

Your old tax bill

$45,000

Your new tax bill

-$89,783

Estimated tax savings

$134,783

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