BNBCalc.com Investment Analysis Report of Seaside Dr, South Carolina, USA

4 bed • 2 bath • 12 guests • $1,399,000

BNB

Calc

Return Metrics

-2.03% 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

-2.03%

Cap Rate

6.26%

Return on Investment

14.73%

Annual Revenue

$116,436

AirDNA projects $369/night at 71% occupancy ($95,690).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,401

Annual Expenses

$28,817

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,670

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$970

Management & Platform Fees

$291

Platform Fee (i.e. Airbnb)

$291

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

$66,398

Deductible property tax

$13,850

Est. Depreciation Value

$651,049

Profit on this property

$87,619

Your total deduction

$643,678

So, your new taxable income is your previous income minus your total deduction ($150,000 - $643,678)

-$493,678

Your old tax bill

$45,000

Your new tax bill

-$148,103

Estimated tax savings

$193,103

Seaside Dr South Carolina

4 bed • 2 bath • 12 guests • $1,399,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$116,436

Profit (Cash Flow)

-$6,749

Cap Rate

6.3%

Annual Revenue

$116,436

AirDNA projects $369/night at 71% occupancy ($95,690)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.03% 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

-2.03%

Cap Rate

6.26%

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

$66,398

Deductible property tax

$13,850

Your total deduction

$200,247

Your adjusted annual income

$150,000 - $200,247 = -$50,247

Taxes on -$50,247 (30%)

-$15,074

Your old tax bill

$45,000

Your new tax bill

-$15,074

Estimated tax savings

$60,074

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