BNBCalc.com Investment Analysis Report of 5607 North Ocean Boulevard, North Myrtle Beach, SC, USA

6 bed • 3 bath • 16 guests • $775,000

BNB

Calc

Return Metrics

13.45% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.45%

Cap Rate

10.09%

Return on Investment

29.44%

Annual Revenue

$105,658

AirDNA projects $452/night at 64% occupancy ($105,657).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,285

Annual Expenses

$27,416

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,580

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$880

Management & Platform Fees

$264

Platform Fee (i.e. Airbnb)

$264

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$366,377

Profit on this property

$78,242

Your total deduction

$332,590

So, your new taxable income is your previous income minus your total deduction ($150,000 - $332,590)

-$182,590

Your old tax bill

$45,000

Your new tax bill

-$54,777

Estimated tax savings

$99,777

5607 N Ocean Blvd North Myrtle Beach, South Carolina, 29582

6 bed • 3 bath • 16 guests • $775,000

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

$105,658

Profit (Cash Flow)

$25,970

Cap Rate

10.1%

Annual Revenue

$105,658

AirDNA projects $452/night at 64% occupancy ($105,658)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.45% 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

13.45%

Cap Rate

10.09%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$82,942

Your adjusted annual income

$150,000 - $82,942 = $67,058

Taxes on $67,058 (30%)

$20,117

Your old tax bill

$45,000

Your new tax bill

$20,117

Estimated tax savings

$24,883

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