BNBCalc Short Term Rental Investment Analysis 1016 Wachesaw Rd, Murrells Inlet, SC 29576, USA

3 bed • 2 bath • 8 guests • $575,000

BNB

Calc

Annual Revenue

$43,168

Profit (Cash Flow)

-$11,820

Cap Rate

4.3%

Annual Revenue

$43,168

AirDNA projects $223/night at 53% occupancy ($43,168).

BNB Calc projects a 53% occupancy rate, $223 rate per night.

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

Return Metrics

-8.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,819	-$23,639	-$35,458	-$47,278	-$59,097	-$118,195	-$354,585
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,665	$13,678	$21,057	$28,822	$36,992	$84,703	$459,999
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$127,095	$140,056	$153,917	$168,711	$184,477	$279,260	$1,041,090

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.39%

Cap Rate

4.25%

Return on Investment

8.59%

1016 Wachesaw Rd Murrells Inlet, South Carolina, 29576-5806

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,758/mo

Inquire about this property

Contact Agent

$43,168

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,820

Profit

Revenue

$43,168

Operating Expenses

$18,692

Operating Income

$24,476

Mortgage & Taxes

$36,296

Profit (Cash Flow)

-$11,820

$140,750

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$8,500

Closing Costs

$17,250

Total

$140,750

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.39%

Cap Rate

4.25%

Return on Investment

8.59%

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

$23,149

Deductible property tax

$6,325

Your total deduction

$68,940

Your adjusted annual income

$150,000 - $68,940 = $81,060

Taxes on $81,060 (30%)

$24,318

Your old tax bill

$45,000

Your new tax bill

$24,318

Estimated tax savings

$20,682

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