BNBCalc.com Investment Analysis Report of 110 King St, Charleston, SC 29401, USA

5 bed • 5 bath • 15 guests • $2,190,000

BNB

Calc

Return Metrics

34.96% 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

34.96%

Cap Rate

12.34%

Return on Investment

64.34%

Annual Revenue

$325,885

AirDNA projects $1,174/night at 76% occupancy ($325,885).

User selected values for this report: 76% occupancy rate, $1,174 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,620

Annual Expenses

$55,445

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$3,416

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,716

Management & Platform Fees

$815

Platform Fee (i.e. Airbnb)

$815

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

$116,932

Deductible property tax

$21,681

Est. Depreciation Value

$711,385

Profit on this property

$270,440

Your total deduction

$579,558

So, your new taxable income is your previous income minus your total deduction ($150,000 - $579,558)

-$429,558

Your old tax bill

$45,000

Your new tax bill

-$128,867

Estimated tax savings

$173,867

property-location

110 King St Charleston, South Carolina, 29401-2510

5 bed • 5 bath • 15 guests

Est. $10,504/mo

Agent

Inquire about this property

Contact Agent

$325,885

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.96%

Cap Rate

12.34%

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

$116,932

Deductible property tax

$21,681

Your total deduction

$100,849

Your adjusted annual income

$150,000 - $100,849 = $49,151

Taxes on $49,151 (30%)

$14,745

Your old tax bill

$45,000

Your new tax bill

$14,745

Estimated tax savings

$30,255

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