BNBCalc.com Investment Analysis Report of Surf St, North Myrtle Beach, SC 29582, USA

3 bed • 2 bath • 8 guests • $585,000

BNB

Calc

Return Metrics

2.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.11%

Cap Rate

7.26%

Return on Investment

18.4%

Annual Revenue

$63,863

AirDNA projects $269/night at 65% occupancy ($63,862).

User selected values for this report: 65% occupancy rate, $269 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,782

Annual Expenses

$21,382

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,232

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$532

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$27,765

Deductible property tax

$5,791

Est. Depreciation Value

$191,270

Profit on this property

$42,481

Your total deduction

$182,345

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,345)

-$32,345

Your old tax bill

$45,000

Your new tax bill

-$9,704

Estimated tax savings

$54,704

property-location

409 Surf St North Myrtle Beach, South Carolina, 29582

3 bed • 2 bath • 8 guests

Est. $2,806/mo

Agent

Inquire about this property

Contact Agent

$63,863

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.11%

Cap Rate

7.26%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$27,765

Deductible property tax

$5,791

Your total deduction

$53,601

Your adjusted annual income

$150,000 - $53,601 = $96,399

Taxes on $96,399 (30%)

$28,920

Your old tax bill

$45,000

Your new tax bill

$28,920

Estimated tax savings

$16,080

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com