BNBCalc.com Investment Analysis Report of 1109 Peace Pipe Pl unit 203, Myrtle Beach, SC 29579, USA

3 bed • 2 bath • 10 guests • $229,000

BNB

Calc

Return Metrics

-1.41% 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

-1.41%

Cap Rate

6.36%

Return on Investment

13.48%

Annual Revenue

$32,477

AirDNA projects $171/night at 52% occupancy ($32,477).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,492

Annual Expenses

$17,902

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$971

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$271

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

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

$10,869

Deductible property tax

$2,267

Est. Depreciation Value

$110,909

Profit on this property

$14,575

Your total deduction

$109,469

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,469)

$40,531

Your old tax bill

$45,000

Your new tax bill

$12,159

Estimated tax savings

$32,841

property-location

1109 Peace Pipe Pl Myrtle Beach, South Carolina, 29579-8370

3 bed • 2 bath • 10 guests

Est. $1,098/mo

Agent

Inquire about this property

Contact Agent

$32,477

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.41%

Cap Rate

6.36%

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

$10,869

Deductible property tax

$2,267

Your total deduction

$33,847

Your adjusted annual income

$150,000 - $33,847 = $116,153

Taxes on $116,153 (30%)

$34,846

Your old tax bill

$45,000

Your new tax bill

$34,846

Estimated tax savings

$10,154

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