BNBCalc.com Investment Analysis Report of 1032 Oglethorpe Dr, Conway, SC 29527, USA

3 bed • 2 bath • 6 guests • $235,000

BNB

Calc

Return Metrics

-10.77% 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

-10.77%

Cap Rate

3.87%

Return on Investment

4.18%

Annual Revenue

$26,195

AirDNA projects $163/night at 44% occupancy ($26,195).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,424

Annual Expenses

$17,085

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$918

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$218

Management & Platform Fees

$65

Platform Fee (i.e. Airbnb)

$65

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

$11,153

Deductible property tax

$2,327

Est. Depreciation Value

$113,673

Profit on this property

$9,110

Your total deduction

$118,042

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,042)

$31,958

Your old tax bill

$45,000

Your new tax bill

$9,587

Estimated tax savings

$35,413

property-location

1032 Oglethorpe Dr Conway, South Carolina, 29527

3 bed • 2 bath • 6 guests

Est. $1,127/mo

Agent

Inquire about this property

Contact Agent

$26,195

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.77%

Cap Rate

3.87%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$40,538

Your adjusted annual income

$150,000 - $40,538 = $109,462

Taxes on $109,462 (30%)

$32,838

Your old tax bill

$45,000

Your new tax bill

$32,838

Estimated tax savings

$12,162

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