BNBCalc.com Investment Analysis Report of Sea Mountain Hwy, North Myrtle Beach, SC, USA

3 bed • 2 bath • 6 guests • $370,000

BNB

Calc

Return Metrics

-6.6% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.6%

Cap Rate

5.07%

Return on Investment

9.14%

Annual Revenue

$37,299

AirDNA projects $222/night at 46% occupancy ($37,298).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,544

Annual Expenses

$18,529

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,011

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$311

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

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

$17,561

Deductible property tax

$3,663

Est. Depreciation Value

$175,849

Profit on this property

$18,770

Your total deduction

$178,302

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,302)

-$28,302

Your old tax bill

$45,000

Your new tax bill

-$8,491

Estimated tax savings

$53,491

Sea Mountain Hwy

North Myrtle Beach, South Carolina

3 bed • 2 bath • 6 guests • $370,000

Annual Revenue

$37,299

Profit (Cash Flow)

-$6,178

Cap Rate

5.1%

Annual Revenue

$37,299

AirDNA projects $222/night at 46% occupancy ($37,299)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.6% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.6%

Cap Rate

5.07%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$58,462

Your adjusted annual income

$150,000 - $58,462 = $91,538

Taxes on $91,538 (30%)

$27,461

Your old tax bill

$45,000

Your new tax bill

$27,461

Estimated tax savings

$17,539

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