BNBCalc.com Investment Analysis Report of 9400 Shore Dr, Myrtle Beach, SC 29572, USA

2 bed • 2 bath • 6 guests • $220,000

BNB

Calc

Return Metrics

17.51% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.51%

Cap Rate

11.69%

Return on Investment

30.64%

Annual Revenue

$45,582

AirDNA projects $195/night at 64% occupancy ($45,582).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,654

Annual Expenses

$19,846

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$9,919

Deductible property tax

$2,178

Est. Depreciation Value

$105,484

Profit on this property

$25,737

Your total deduction

$91,845

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,845)

$58,155

Your old tax bill

$45,000

Your new tax bill

$17,447

Estimated tax savings

$27,553

9400 Shore Dr

Myrtle Beach, South Carolina, 29572

2 bed • 2 bath • 6 guests • $220,000

Annual Revenue

$45,582

Profit (Cash Flow)

$11,541

Cap Rate

11.7%

Annual Revenue

$45,582

AirDNA projects $195/night at 64% occupancy ($45,582)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.51% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.51%

Cap Rate

11.69%

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

$9,919

Deductible property tax

$2,178

Your total deduction

$19,941

Your adjusted annual income

$150,000 - $19,941 = $130,059

Taxes on $130,059 (30%)

$39,018

Your old tax bill

$45,000

Your new tax bill

$39,018

Estimated tax savings

$5,982

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