BNBCalc Short Term Rental Investment Analysis 10 Saltwind Dr, St Helena Island, SC 29920, USA

3 bed • 2 bath • 8 guests • $550,000

BNB

Calc

Report by:

allisonfclark@gmail.com

Annual Revenue

$95,110

Profit (Cash Flow)

$31,724

Cap Rate

12.5%

Annual Revenue

$95,110

AirDNA projects $372/night at 70% occupancy ($95,109).

BNB Calc projects a 70% occupancy rate, $372 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

23.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,724	$63,448	$95,172	$126,896	$158,620	$317,240	$951,720
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,403	$11,139	$17,230	$23,696	$30,560	$71,782	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$163,627	$218,082	$273,402	$329,622	$386,781	$688,177	$2,286,715

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.49%

Cap Rate

12.51%

Return on Investment

39.72%

10 Saltwind Dr Saint Helena Island, South Carolina, 29920-3602

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$95,110

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,724

Profit

Revenue

$95,110

Operating Expenses

$26,284

Operating Income

$68,825

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$31,724

$135,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,500

Closing Costs

$16,500

Total

$135,000

DSCR Ratio

Strong

1.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.49%

Cap Rate

12.51%

Return on Investment

39.72%

STR 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

$26,104

Deductible property tax

$5,445

Your total deduction

$23,937

Your adjusted annual income

$150,000 - $23,937 = $126,063

Taxes on $126,063 (30%)

$37,819

Your old tax bill

$45,000

Your new tax bill

$37,819

Estimated tax savings

$7,181

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