BNBCalc.com Investment Analysis Report of 301 61st Avenue North, North Myrtle Beach, SC, USA

4 bed • 3 bath • 14 guests • $665,000

BNB

Calc

Return Metrics

13.22% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.22%

Cap Rate

10%

Return on Investment

29.4%

Annual Revenue

$92,166

AirDNA projects $407/night at 62% occupancy ($92,165).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,138

Annual Expenses

$25,662

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,468

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$768

Management & Platform Fees

$230

Platform Fee (i.e. Airbnb)

$230

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

$31,562

Deductible property tax

$6,583

Est. Depreciation Value

$313,155

Profit on this property

$66,504

Your total deduction

$284,796

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,796)

-$134,796

Your old tax bill

$45,000

Your new tax bill

-$40,439

Estimated tax savings

$85,439

property-location

301 61st Ave N North Myrtle Beach, South Carolina, 29582-1131

4 bed • 3 bath • 14 guests

Purchase Price

Est. $3,190/mo

Agent

Inquire about this property

Contact Agent

$92,166

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

13.22%

Cap Rate

10%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$71,436

Your adjusted annual income

$150,000 - $71,436 = $78,564

Taxes on $78,564 (30%)

$23,569

Your old tax bill

$45,000

Your new tax bill

$23,569

Estimated tax savings

$21,431

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