BNBCalc.com Investment Analysis Report of 5801 Oyster Catcher Drive, North Myrtle Beach, SC, USA

2 bed • 2 bath • 6 guests • $270,000

BNB

Calc

Return Metrics

9.27% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.27%

Cap Rate

9.09%

Return on Investment

24.94%

Annual Revenue

$43,961

AirDNA projects $177/night at 68% occupancy ($43,960).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,616

Annual Expenses

$19,395

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,066

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$366

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$128,512

Profit on this property

$24,566

Your total deduction

$119,434

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,434)

$30,566

Your old tax bill

$45,000

Your new tax bill

$9,170

Estimated tax savings

$35,830

5801 Oyster Catcher Drive North Myrtle Beach, South Carolina, 29582

2 bed • 2 bath • 6 guests • $270,000

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

$43,961

Profit (Cash Flow)

$6,362

Cap Rate

9.1%

Annual Revenue

$43,961

AirDNA projects $177/night at 68% occupancy ($43,961)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.27% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.27%

Cap Rate

9.09%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$31,850

Your adjusted annual income

$150,000 - $31,850 = $118,150

Taxes on $118,150 (30%)

$35,445

Your old tax bill

$45,000

Your new tax bill

$35,445

Estimated tax savings

$9,555

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