BNBCalc Short Term Rental Investment Analysis 114 Grand Palm Ct, Myrtle Beach, SC 29579, USA

5 bed • 3 bath • 12 guests • $409,000

BNB

Calc

Annual Revenue

$70,594

Profit (Cash Flow)

$20,747

Cap Rate

11.8%

Annual Revenue

$70,594

AirDNA projects $302/night at 64% occupancy ($70,594).

BNB Calc projects a 64% occupancy rate, $302 rate per night.

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

Return Metrics

19.42% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,747	$41,494	$62,241	$82,988	$103,736	$207,472	$622,417
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,018	$8,283	$12,812	$17,621	$22,726	$53,380	$327,200
Down Payment	$81,800	$81,800	$81,800	$81,800	$81,800	$81,800	$81,800
Property Appreciation	$12,270	$24,908	$37,925	$51,333	$65,143	$140,661	$583,750
Total Return	$118,835	$156,486	$194,779	$233,743	$273,405	$483,314	$1,615,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.42%

Cap Rate

11.81%

Return on Investment

34.67%

114 Grand Palm Ct Myrtle Beach, South Carolina, 29579-7925

5 bed • 3 bath • 12 guests

Purchase Price

Est. $1,962/mo

Inquire about this property

Contact Agent

$70,594

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,747

Profit

Revenue

$70,594

Operating Expenses

$22,257

Operating Income

$48,337

Mortgage & Taxes

$27,590

Profit (Cash Flow)

$20,747

$106,820

Cash Investment

Down Payment

$81,800

Renos & Furnishing

$12,750

Closing Costs

$12,270

Total

$106,820

DSCR Ratio

Strong

1.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.42%

Cap Rate

11.81%

Return on Investment

34.67%

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

$19,412

Deductible property tax

$4,049

Your total deduction

$21,531

Your adjusted annual income

$150,000 - $21,531 = $128,469

Taxes on $128,469 (30%)

$38,541

Your old tax bill

$45,000

Your new tax bill

$38,541

Estimated tax savings

$6,459

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