BNBCalc.com Investment Analysis Report of 609 Hillside Dr, North Myrtle Beach, SC 29582, USA

2 bed • 2 bath • 6 guests • $360,000

BNB

Calc

Return Metrics

-2.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-2.33%

Cap Rate

6.16%

Return on Investment

13.72%

Annual Revenue

$41,232

AirDNA projects $213/night at 53% occupancy ($41,232).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,587

Annual Expenses

$19,040

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,044

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$344

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

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

$17,086

Deductible property tax

$3,564

Est. Depreciation Value

$169,963

Profit on this property

$22,192

Your total deduction

$168,421

So, your new taxable income is your previous income minus your total deduction ($150,000 - $168,421)

-$18,421

Your old tax bill

$45,000

Your new tax bill

-$5,526

Estimated tax savings

$50,526

609 Hillside Dr North Myrtle Beach, South Carolina, 29582

2 bed • 2 bath • 6 guests • $360,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,232

Profit (Cash Flow)

-$2,084

Cap Rate

6.2%

Annual Revenue

$41,232

AirDNA projects $213/night at 53% occupancy ($41,232)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.33%

Cap Rate

6.16%

Return on Investment

13.72%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$52,613

Your adjusted annual income

$150,000 - $52,613 = $97,387

Taxes on $97,387 (30%)

$29,216

Your old tax bill

$45,000

Your new tax bill

$29,216

Estimated tax savings

$15,784

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