BNBCalc.com Investment Analysis Report of 5905 S Kings Hwy, Myrtle Beach, SC 29575, USA

2 bed • 2 bath • 5 guests • $200,000

BNB

Calc

Return Metrics

16.04% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.04%

Cap Rate

10.95%

Return on Investment

31.21%

Annual Revenue

$40,907

AirDNA projects $200/night at 56% occupancy ($40,907).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,583

Annual Expenses

$18,998

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,041

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$341

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,273

Profit on this property

$21,909

Your total deduction

$85,836

So, your new taxable income is your previous income minus your total deduction ($150,000 - $85,836)

$64,164

Your old tax bill

$45,000

Your new tax bill

$19,249

Estimated tax savings

$25,751

5905 S Kings Hwy Myrtle Beach, South Carolina, 29575-4967

2 bed • 2 bath • 5 guests • $200,000

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

$40,907

Profit (Cash Flow)

$8,421

Cap Rate

11.0%

Annual Revenue

$40,907

AirDNA projects $200/night at 56% occupancy ($40,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.04% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.04%

Cap Rate

10.95%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$20,204

Your adjusted annual income

$150,000 - $20,204 = $129,796

Taxes on $129,796 (30%)

$38,939

Your old tax bill

$45,000

Your new tax bill

$38,939

Estimated tax savings

$6,061

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