BNBCalc.com Investment Analysis Report of 66 Barony Cir, Hilton Head Island, SC 29928, USA

3 bed • 3 bath • 10 guests • $800,000

BNB

Calc

Return Metrics

-10.36% 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

-10.36%

Cap Rate

4.24%

Return on Investment

6.16%

Annual Revenue

$54,787

AirDNA projects $384/night at 60% occupancy ($84,152).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,157

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$374,051

Profit on this property

$33,984

Your total deduction

$385,956

So, your new taxable income is your previous income minus your total deduction ($150,000 - $385,956)

-$235,956

Your old tax bill

$45,000

Your new tax bill

-$70,787

Estimated tax savings

$115,787

66 Barony Cir Hilton Head Island, South Carolina, 29928

3 bed • 3 bath • 10 guests • $800,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$54,787

Profit (Cash Flow)

-$19,980

Cap Rate

4.2%

Annual Revenue

$54,787

AirDNA projects $384/night at 60% occupancy ($84,152)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.36% 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

-10.36%

Cap Rate

4.24%

Return on Investment

6.16%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$131,156

Your adjusted annual income

$150,000 - $131,156 = $18,844

Taxes on $18,844 (30%)

$5,653

Your old tax bill

$45,000

Your new tax bill

$5,653

Estimated tax savings

$39,347

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