BNBCalc.com Investment Analysis Report of 958 Carmel Dr, Charleston, SC 29412, USA

3 bed • 3 bath • 9 guests • $900,000

BNB

Calc

Return Metrics

11.34% 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

11.34%

Cap Rate

9.46%

Return on Investment

27.95%

Annual Revenue

$113,627

AirDNA projects $454/night at 61% occupancy ($101,150).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,371

Annual Expenses

$28,452

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,647

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$947

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$420,108

Profit on this property

$85,176

Your total deduction

$386,557

So, your new taxable income is your previous income minus your total deduction ($150,000 - $386,557)

-$236,557

Your old tax bill

$45,000

Your new tax bill

-$70,967

Estimated tax savings

$115,967

property-location

958 Carmel Dr Charleston, South Carolina, 29412-4302

3 bed • 3 bath • 9 guests

Est. $4,317/mo

Agent

Inquire about this property

Contact Agent

$113,627

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.34%

Cap Rate

9.46%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$100,397

Your adjusted annual income

$150,000 - $100,397 = $49,603

Taxes on $49,603 (30%)

$14,881

Your old tax bill

$45,000

Your new tax bill

$14,881

Estimated tax savings

$30,119

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