BNBCalc.com Investment Analysis Report of 23 Edgewater Alley, Isle of Palms, SC 29451, USA

4 bed • 4 bath • 16 guests • $1,350,000

BNB

Calc

Return Metrics

15.02% 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

15.02%

Cap Rate

10.32%

Return on Investment

31.75%

Annual Revenue

$175,920

AirDNA projects $741/night at 65% occupancy ($175,919).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,046

Annual Expenses

$36,550

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,166

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,466

Management & Platform Fees

$440

Platform Fee (i.e. Airbnb)

$440

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

$64,072

Deductible property tax

$13,365

Est. Depreciation Value

$628,802

Profit on this property

$139,370

Your total deduction

$566,869

So, your new taxable income is your previous income minus your total deduction ($150,000 - $566,869)

-$416,869

Your old tax bill

$45,000

Your new tax bill

-$125,061

Estimated tax savings

$170,061

23 Edgewater Alley Isle of Palms, South Carolina, 29451-2721

4 bed • 4 bath • 16 guests • $1,350,000

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

$175,920

Profit (Cash Flow)

$48,314

Cap Rate

10.3%

Annual Revenue

$175,920

AirDNA projects $741/night at 65% occupancy ($175,920)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.02% 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

15.02%

Cap Rate

10.32%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$138,581

Your adjusted annual income

$150,000 - $138,581 = $11,419

Taxes on $11,419 (30%)

$3,426

Your old tax bill

$45,000

Your new tax bill

$3,426

Estimated tax savings

$41,574

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