BNBCalc.com Investment Analysis Report of 646 Kentucky St, Columbia, SC 29201, USA

3 bed • 2 bath • 10 guests • $260,000

BNB

Calc

Return Metrics

13.18% 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

13.18%

Cap Rate

10.2%

Return on Investment

28.34%

Annual Revenue

$46,225

AirDNA projects $226/night at 56% occupancy ($46,225).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,689

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$125,187

Profit on this property

$26,536

Your total deduction

$113,565

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,565)

$36,435

Your old tax bill

$45,000

Your new tax bill

$10,931

Estimated tax savings

$34,069

property-location

646 Kentucky St Columbia, South Carolina, 29201-4444

3 bed • 2 bath • 10 guests

Est. $1,247/mo

Agent

Inquire about this property

Contact Agent

$46,225

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.18%

Cap Rate

10.2%

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 est deduction will be...

Deductible mortgage interest

$12,340

Deductible property tax

$2,574

Your total deduction

$28,221

Your adjusted annual income

$150,000 - $28,221 = $121,779

Taxes on $121,779 (30%)

$36,534

Your old tax bill

$45,000

Your new tax bill

$36,534

Estimated tax savings

$8,466

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com