BNBCalc.com Investment Analysis Report of 921 Strand Ave, North Myrtle Beach, SC 29582, USA

5 bed • 3 bath • 12 guests • $789,000

BNB

Calc

Return Metrics

8.96% 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

8.96%

Cap Rate

8.46%

Return on Investment

25.95%

Annual Revenue

$92,451

AirDNA projects $452/night at 56% occupancy ($92,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,142

Annual Expenses

$25,699

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,470

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$770

Management & Platform Fees

$231

Platform Fee (i.e. Airbnb)

$231

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

$31,134

Deductible property tax

$8,679

Est. Depreciation Value

$371,545

Profit on this property

$66,752

Your total deduction

$344,606

So, your new taxable income is your previous income minus your total deduction ($150,000 - $344,606)

-$194,606

Your old tax bill

$45,000

Your new tax bill

-$58,382

Estimated tax savings

$103,382

921 Strand Ave

North Myrtle Beach, South Carolina, 29582-3523

5 bed • 3 bath • 12 guests • $789,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$92,451

Profit (Cash Flow)

$17,420

Cap Rate

8.5%

Annual Revenue

$92,451

AirDNA projects $452/night at 56% occupancy ($92,451)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.96% 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

8.96%

Cap Rate

8.46%

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

$31,134

Deductible property tax

$8,679

Your total deduction

$91,464

Your adjusted annual income

$150,000 - $91,464 = $58,536

Taxes on $58,536 (30%)

$17,561

Your old tax bill

$45,000

Your new tax bill

$17,561

Estimated tax savings

$27,439

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