BNBCalc.com Investment Analysis Report of 114 Grand Palm Ct, Myrtle Beach, SC 29579, USA

5 bed • 3 bath • 12 guests • $409,000

BNB

Calc

Return Metrics

18.86% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.86%

Cap Rate

11.67%

Return on Investment

34.11%

Annual Revenue

$70,594

AirDNA projects $302/night at 64% occupancy ($70,594).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,905

Annual Expenses

$22,857

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,288

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$588

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$19,412

Deductible property tax

$4,049

Est. Depreciation Value

$196,531

Profit on this property

$47,737

Your total deduction

$172,254

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,254)

-$22,254

Your old tax bill

$45,000

Your new tax bill

-$6,676

Estimated tax savings

$51,676

114 Grand Palm Ct Myrtle Beach, South Carolina, 29579-7925

5 bed • 3 bath • 12 guests • $409,000

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

$70,594

Profit (Cash Flow)

$20,149

Cap Rate

11.7%

Annual Revenue

$70,594

AirDNA projects $302/night at 64% occupancy ($70,594)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.86% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.86%

Cap Rate

11.67%

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

$19,412

Deductible property tax

$4,049

Your total deduction

$38,280

Your adjusted annual income

$150,000 - $38,280 = $111,720

Taxes on $111,720 (30%)

$33,516

Your old tax bill

$45,000

Your new tax bill

$33,516

Estimated tax savings

$11,484

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