BNBCalc.com Investment Analysis Report of 4395 Mill Pond Rd, Myrtle Beach, SC 29588, USA

7 bed • 6 bath • 16 guests • $449,000

BNB

Calc

Return Metrics

81.09% 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

81.09%

Cap Rate

28.55%

Return on Investment

95.9%

Annual Revenue

$163,114

AirDNA projects $629/night at 71% occupancy ($163,114).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,907

Annual Expenses

$34,885

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,359

Management & Platform Fees

$408

Platform Fee (i.e. Airbnb)

$408

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

$21,310

Deductible property tax

$4,445

Est. Depreciation Value

$217,993

Profit on this property

$128,229

Your total deduction

$115,519

So, your new taxable income is your previous income minus your total deduction ($150,000 - $115,519)

$34,481

Your old tax bill

$45,000

Your new tax bill

$10,344

Estimated tax savings

$34,656

4395 Mill Pond Rd Myrtle Beach, South Carolina, 29588-8619

7 bed • 6 bath • 16 guests • $449,000

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

$163,114

Profit (Cash Flow)

$97,941

Cap Rate

28.6%

Annual Revenue

$163,114

AirDNA projects $629/night at 71% occupancy ($163,114)

Occupancy Rate

Avg Daily Rate

Return Metrics

81.09% 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

81.09%

Cap Rate

28.55%

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

$21,310

Deductible property tax

$4,445

Your total deduction

-$33,127

Your adjusted annual income

$150,000 - -$33,127 = $183,127

Taxes on $183,127 (30%)

$54,938

Your old tax bill

$45,000

Your new tax bill

$54,938

Estimated tax savings

-$9,938

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