BNBCalc.com Investment Analysis Report of 2995 Hidden Oak Dr, Seabrook Island, SC 29455, USA

4 bed • 3 bath • 12 guests • $1,150,000

BNB

Calc

Return Metrics

15.41% 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

15.41%

Cap Rate

10.43%

Return on Investment

32.05%

Annual Revenue

$153,658

AirDNA projects $601/night at 70% occupancy ($153,658).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,805

Annual Expenses

$33,656

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,980

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,280

Management & Platform Fees

$384

Platform Fee (i.e. Airbnb)

$384

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

$54,580

Deductible property tax

$11,385

Est. Depreciation Value

$536,529

Profit on this property

$120,003

Your total deduction

$482,491

So, your new taxable income is your previous income minus your total deduction ($150,000 - $482,491)

-$332,491

Your old tax bill

$45,000

Your new tax bill

-$99,747

Estimated tax savings

$144,747

2995 Hidden Oak Dr Seabrook Island, South Carolina, 29455-6508

4 bed • 3 bath • 12 guests • $1,150,000

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

$153,658

Profit (Cash Flow)

$42,435

Cap Rate

10.4%

Annual Revenue

$153,658

AirDNA projects $601/night at 70% occupancy ($153,658)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.41% 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

15.41%

Cap Rate

10.43%

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

$54,580

Deductible property tax

$11,385

Your total deduction

$117,035

Your adjusted annual income

$150,000 - $117,035 = $32,965

Taxes on $32,965 (30%)

$9,889

Your old tax bill

$45,000

Your new tax bill

$9,889

Estimated tax savings

$35,111

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