BNBCalc.com Investment Analysis Report of 9840 Queensway Blvd 1606 1607, Myrtle Beach, SC 29572, USA

5 bed • 5 bath • 15 guests • $900,000

BNB

Calc

Return Metrics

8.75% 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

8.75%

Cap Rate

8.88%

Return on Investment

25.03%

Annual Revenue

$107,674

AirDNA projects $440/night at 67% occupancy ($107,673).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,306

Annual Expenses

$27,678

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,597

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$897

Management & Platform Fees

$269

Platform Fee (i.e. Airbnb)

$269

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,988

Profit on this property

$79,996

Your total deduction

$394,616

So, your new taxable income is your previous income minus your total deduction ($150,000 - $394,616)

-$244,616

Your old tax bill

$45,000

Your new tax bill

-$73,385

Estimated tax savings

$118,385

9840 Queensway Blvd

Myrtle Beach, South Carolina, 29572-5227

5 bed • 5 bath • 15 guests • $900,000

Annual Revenue

$107,674

Profit (Cash Flow)

$19,288

Cap Rate

8.9%

Annual Revenue

$107,674

AirDNA projects $440/night at 67% occupancy ($107,674)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.75% 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

8.75%

Cap Rate

8.88%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$106,440

Your adjusted annual income

$150,000 - $106,440 = $43,560

Taxes on $43,560 (30%)

$13,068

Your old tax bill

$45,000

Your new tax bill

$13,068

Estimated tax savings

$31,932

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