BNBCalc.com Investment Analysis Report of 500 35th Ave S, North Myrtle Beach, SC 29582, USA

4 bed • 3 bath • 10 guests • $659,000

BNB

Calc

Return Metrics

4.02% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.02%

Cap Rate

7.73%

Return on Investment

20.19%

Annual Revenue

$74,324

AirDNA projects $323/night at 63% occupancy ($74,323).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,945

Annual Expenses

$23,342

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,319

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$619

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$31,277

Deductible property tax

$6,524

Est. Depreciation Value

$310,392

Profit on this property

$50,981

Your total deduction

$297,211

So, your new taxable income is your previous income minus your total deduction ($150,000 - $297,211)

-$147,211

Your old tax bill

$45,000

Your new tax bill

-$44,163

Estimated tax savings

$89,163

property-location

500 35th Ave S North Myrtle Beach, South Carolina, 29582-4902

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,161/mo

Agent

Inquire about this property

Contact Agent

$74,324

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

4.02%

Cap Rate

7.73%

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 est deduction will be...

Deductible mortgage interest

$31,277

Deductible property tax

$6,524

Your total deduction

$85,733

Your adjusted annual income

$150,000 - $85,733 = $64,267

Taxes on $64,267 (30%)

$19,280

Your old tax bill

$45,000

Your new tax bill

$19,280

Estimated tax savings

$25,720

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