BNBCalc Short Term Rental Investment Analysis 14 Woodall Court, Charleston, SC 29403, USA

2 bed • 2 bath • 6 guests • $595,000

BNB

Calc

Annual Revenue

$93,652

Profit (Cash Flow)

$28,261

Cap Rate

11.5%

Annual Revenue

$93,652

AirDNA projects $333/night at 77% occupancy ($93,652).

BNB Calc projects a 77% occupancy rate, $333 rate per night.

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

Return Metrics

19.71% 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)	$28,260	$56,521	$84,781	$113,042	$141,303	$282,606	$847,818
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$641,110	$687,756	$734,954	$782,720	$831,071	$1,082,236	$2,292,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.71%

Cap Rate

11.49%

Return on Investment

36.24%

14 Woodall Court Charleston, South Carolina, 29403-4712

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,854/mo

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$93,652

Annual Revenue

Projected nightly rate is $333/night at 77% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,261

Profit

Revenue

$93,652

Operating Expenses

$25,255

Operating Income

$68,397

Mortgage & Taxes

$40,137

Profit (Cash Flow)

$28,261

$143,350

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$6,500

Closing Costs

$17,850

Total

$143,350

DSCR Ratio

Strong

1.70

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.71%

Cap Rate

11.49%

Return on Investment

36.24%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$31,582

Your adjusted annual income

$150,000 - $31,582 = $118,418

Taxes on $118,418 (30%)

$35,525

Your old tax bill

$45,000

Your new tax bill

$35,525

Estimated tax savings

$9,475

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