BNBCalc.com Investment Analysis Report of 185 Twin Ponds Road, Newberry, SC, USA

2 bed • 2 bath • 6 guests • $140,000

BNB

Calc

Return Metrics

16.49% 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

16.49%

Cap Rate

11.29%

Return on Investment

30.89%

Annual Revenue

$33,902

AirDNA projects $221/night at 42% occupancy ($33,901).

User selected values for this report: 42% occupancy rate, $221 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,507

Annual Expenses

$18,087

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$983

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

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

$6,645

Deductible property tax

$1,386

Est. Depreciation Value

$47,739

Profit on this property

$15,815

Your total deduction

$39,955

So, your new taxable income is your previous income minus your total deduction ($150,000 - $39,955)

$110,045

Your old tax bill

$45,000

Your new tax bill

$33,014

Estimated tax savings

$11,986

property-location

185 Twin Ponds Rd Newberry, South Carolina, 29108-6934

2 bed • 2 bath • 6 guests

Est. $671/mo

Agent

Inquire about this property

Contact Agent

$33,902

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.49%

Cap Rate

11.29%

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

$6,645

Deductible property tax

$1,386

Your total deduction

$7,769

Your adjusted annual income

$150,000 - $7,769 = $142,231

Taxes on $142,231 (30%)

$42,669

Your old tax bill

$45,000

Your new tax bill

$42,669

Estimated tax savings

$2,331

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