BNBCalc.com Investment Analysis Report of 816 Perrin Dr, North Myrtle Beach, SC 29582, USA

2 bed • 2 bath • 6 guests • $266,700

BNB

Calc

Return Metrics

8.04% 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

8.04%

Cap Rate

8.79%

Return on Investment

23.7%

Annual Revenue

$42,953

AirDNA projects $196/night at 60% occupancy ($42,952).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,504

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

$12,658

Deductible property tax

$2,640

Est. Depreciation Value

$126,992

Profit on this property

$23,449

Your total deduction

$118,842

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,842)

$31,158

Your old tax bill

$45,000

Your new tax bill

$9,347

Estimated tax savings

$35,653

816 Perrin Dr

North Myrtle Beach, South Carolina, 29582

2 bed • 2 bath • 6 guests • $266,700

Annual Revenue

$42,953

Profit (Cash Flow)

$5,461

Cap Rate

8.8%

Annual Revenue

$42,953

AirDNA projects $196/night at 60% occupancy ($42,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.04% 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

8.04%

Cap Rate

8.79%

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

$12,658

Deductible property tax

$2,640

Your total deduction

$32,293

Your adjusted annual income

$150,000 - $32,293 = $117,707

Taxes on $117,707 (30%)

$35,312

Your old tax bill

$45,000

Your new tax bill

$35,312

Estimated tax savings

$9,688

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