BNBCalc.com Investment Analysis Report of 201 S Ocean Blvd, Myrtle Beach, SC 29577, USA

1 bed • 1 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

44.82% 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

44.82%

Cap Rate

17.81%

Return on Investment

60.94%

Annual Revenue

$59,115

AirDNA projects $144/night at 83% occupancy ($43,653).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,215

Annual Expenses

$14,577

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,067

Property Insurance

$150

HOA

$767

Landscaping

$0

Ongoing Repairs

$50

Supplies

$50

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$117,861

Profit on this property

$44,537

Your total deduction

$87,664

So, your new taxable income is your previous income minus your total deduction ($150,000 - $87,664)

$62,336

Your old tax bill

$45,000

Your new tax bill

$18,701

Estimated tax savings

$26,299

property-location

201 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4083

1 bed • 1 bath • 6 guests

Purchase Price

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

$59,115

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.82%

Cap Rate

17.81%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$7,360

Your adjusted annual income

$150,000 - $7,360 = $142,640

Taxes on $142,640 (30%)

$42,792

Your old tax bill

$45,000

Your new tax bill

$42,792

Estimated tax savings

$2,208

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