BNBCalc.com Investment Analysis Report of 909 Madison Dr, North Myrtle Beach, SC 29582, USA

4 bed • 3 bath • 12 guests • $639,000

BNB

Calc

Return Metrics

12.95% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.95%

Cap Rate

9.94%

Return on Investment

29.09%

Annual Revenue

$88,762

AirDNA projects $419/night at 58% occupancy ($88,761).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,102

Annual Expenses

$25,219

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,440

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$740

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

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

$30,328

Deductible property tax

$6,326

Est. Depreciation Value

$301,180

Profit on this property

$63,543

Your total deduction

$274,292

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,292)

-$124,292

Your old tax bill

$45,000

Your new tax bill

-$37,287

Estimated tax savings

$82,287

property-location

909 Madison Dr North Myrtle Beach, South Carolina, 29582-3731

4 bed • 3 bath • 12 guests • $639,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$88,762

Profit (Cash Flow)

$20,439

Cap Rate

9.9%

Annual Revenue

$88,762

AirDNA projects $419/night at 58% occupancy ($88,761).

Occupancy Rate

Avg Daily Rate

Return Metrics

12.95% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.95%

Cap Rate

9.94%

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 est deduction will be...

Deductible mortgage interest

$30,328

Deductible property tax

$6,326

Your total deduction

$69,085

Your adjusted annual income

$150,000 - $69,085 = $80,915

Taxes on $80,915 (30%)

$24,274

Your old tax bill

$45,000

Your new tax bill

$24,274

Estimated tax savings

$20,726

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 recomend LearnLikeACPA.com