BNBCalc.com Investment Analysis Report of 10 Saltwind Dr, St Helena Island, SC 29920, USA

3 bed • 2 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

23.5% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

23.5%

Cap Rate

12.51%

Return on Investment

39.73%

Annual Revenue

$95,110

AirDNA projects $372/night at 70% occupancy ($95,109).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,190

Annual Expenses

$26,284

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,493

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$793

Management & Platform Fees

$238

Platform Fee (i.e. Airbnb)

$238

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$258,750

Profit on this property

$68,825

Your total deduction

$221,474

So, your new taxable income is your previous income minus your total deduction ($150,000 - $221,474)

-$71,474

Your old tax bill

$45,000

Your new tax bill

-$21,442

Estimated tax savings

$66,442

10 Saltwind Dr Saint Helena Island, South Carolina, 29920-3602

3 bed • 2 bath • 8 guests • $550,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$95,110

Profit (Cash Flow)

$31,733

Cap Rate

12.5%

Annual Revenue

$95,110

AirDNA projects $372/night at 70% occupancy ($95,110)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.5% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.5%

Cap Rate

12.51%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$45,186

Your adjusted annual income

$150,000 - $45,186 = $104,814

Taxes on $104,814 (30%)

$31,444

Your old tax bill

$45,000

Your new tax bill

$31,444

Estimated tax savings

$13,556

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