BNBCalc Short Term Rental Investment Analysis 112 Eaton St

3 bed • 2 bath • 8 guests • $249,900

BNB

Calc

Report by:

Tiffany Ricken

mtrealestate23@gmail.com

Annual Revenue

$45,864

Profit (Cash Flow)

$9,364

Cap Rate

10.5%

Annual Revenue

$45,864

AirDNA projects $200/night at 45% occupancy ($32,871). Airbtics projects $397/night at 48% occupancy ($69,600). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 45% occupancy rate, $279 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,293	$54,009	$69,153	$128,614
Occupancy	39%	49%	56%	72%
Nightly Rate	$177	$295	$558	$731

Seasonality (Profit by Month)

Return Metrics

14.19% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,364	$18,728	$28,092	$37,456	$46,821	$93,642	$280,926
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,455	$5,061	$7,828	$10,766	$13,885	$32,615	$199,920
Down Payment	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980
Property Appreciation	$7,497	$15,218	$23,172	$31,364	$39,802	$85,944	$356,672
Total Return	$69,296	$88,988	$109,073	$129,568	$150,489	$262,182	$887,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.19%

Cap Rate

10.49%

Return on Investment

29.27%

112 Eaton St Central, South Carolina, 29630-9108

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

$45,864

Annual Revenue

BNBCalc predicts this property will get $397 per night with 48% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$9,364

Profit

Revenue

$45,864

Operating Expenses

$19,642

Operating Income

$26,222

Mortgage & Taxes

$16,857

Profit (Cash Flow)

$9,364

$65,977

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$8,500

Closing Costs

$7,497

Total

$65,977

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.19%

Cap Rate

10.49%

Return on Investment

29.27%

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

$11,861

Deductible property tax

$2,474

Your total deduction

$20,463

Your adjusted annual income

$150,000 - $20,463 = $129,537

Taxes on $129,537 (30%)

$38,861

Your old tax bill

$45,000

Your new tax bill

$38,861

Estimated tax savings

$6,139

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1955

Size:

1,136 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 1,136 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R 12 SINGLE FAM RES DIST

Land Use: Residential

Parcel Number: 4065-11-57-4254

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $3,230

County Est. Land Value: $16,000

Assessed Land Value: $640

County Est. Structure Value: $64,800

Market Estimate: $174,106

Ownership

Name: Virginia E Layne

Owner Occupied: No

Owner Mailing Address: 518 Falmouth Ave, Merritt Island, Fl 32952

Years Owned: 297

Home Equity: -

Mortgage Balance Remaining: $134,000

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No