BNBCalc.com Investment Analysis Report of 215 76th Avenue North, Myrtle Beach, SC, USA

2 bed • 2 bath • 4 guests • $245,000

BNB

Calc

Return Metrics

48.82% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

48.82%

Cap Rate

18.73%

Return on Investment

65.03%

Annual Revenue

$68,483

AirDNA projects $360/night at 76% occupancy ($99,930).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,882

Annual Expenses

$22,583

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,271

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$571

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$9,864

Deductible property tax

$2,450

Est. Depreciation Value

$116,998

Profit on this property

$45,900

Your total deduction

$83,411

So, your new taxable income is your previous income minus your total deduction ($150,000 - $83,411)

$66,589

Your old tax bill

$45,000

Your new tax bill

$19,977

Estimated tax savings

$25,023

215 76th Avenue North New York, New York, 10021

2 bed • 2 bath • 4 guests • $245,000

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

$68,483

Profit (Cash Flow)

$30,684

Cap Rate

18.7%

Annual Revenue

$68,483

AirDNA projects $360/night at 76% occupancy ($99,931)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.82% 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

48.82%

Cap Rate

18.73%

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

$9,864

Deductible property tax

$2,450

Your total deduction

$3,667

Your adjusted annual income

$150,000 - $3,667 = $146,333

Taxes on $146,333 (30%)

$43,900

Your old tax bill

$45,000

Your new tax bill

$43,900

Estimated tax savings

$1,100

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