BNBCalc.com Investment Analysis Report of 614 N Ocean Blvd, Surfside Beach, SC 29575, USA

6 bed • 6 bath • 16 guests • $1,475,000

BNB

Calc

Return Metrics

-1.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.4%

Cap Rate

6.4%

Return on Investment

15.14%

Annual Revenue

$124,340

AirDNA projects $577/night at 59% occupancy ($124,340).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,487

Annual Expenses

$29,844

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,736

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,036

Management & Platform Fees

$311

Platform Fee (i.e. Airbnb)

$311

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

$70,005

Deductible property tax

$14,602

Est. Depreciation Value

$689,252

Profit on this property

$94,496

Your total deduction

$679,364

So, your new taxable income is your previous income minus your total deduction ($150,000 - $679,364)

-$529,364

Your old tax bill

$45,000

Your new tax bill

-$158,809

Estimated tax savings

$203,809

614 N Ocean Blvd Surfside Beach, South Carolina, 29575

6 bed • 6 bath • 16 guests • $1,475,000

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

$124,340

Profit (Cash Flow)

-$4,996

Cap Rate

6.4%

Annual Revenue

$124,340

AirDNA projects $577/night at 59% occupancy ($124,340)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.4%

Cap Rate

6.4%

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

$70,005

Deductible property tax

$14,602

Your total deduction

$209,860

Your adjusted annual income

$150,000 - $209,860 = -$59,860

Taxes on -$59,860 (30%)

-$17,958

Your old tax bill

$45,000

Your new tax bill

-$17,958

Estimated tax savings

$62,958

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