BNBCalc Short Term Rental Investment Analysis 140 Sunset Dr, Murrells Inlet, SC 29576, USA

3 bed • 2 bath • 7 guests • $119,000

BNB

Calc

Report by:

Mills Lee

sllimeel47@gmail.com

Annual Revenue

$64,429

Profit (Cash Flow)

$34,946

Cap Rate

36.1%

Annual Revenue

$64,429

AirDNA projects $252/night at 70% occupancy ($64,429).

BNB Calc projects a 70% occupancy rate, $252 rate per night.

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

Return Metrics

97.42% 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)	$34,945	$69,891	$104,837	$139,783	$174,729	$349,459	$1,048,377
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,169	$2,410	$3,727	$5,126	$6,612	$15,531	$95,200
Down Payment	$23,800	$23,800	$23,800	$23,800	$23,800	$23,800	$23,800
Property Appreciation	$3,570	$7,247	$11,034	$14,935	$18,953	$40,926	$169,844
Total Return	$63,484	$103,349	$143,400	$183,646	$224,095	$429,716	$1,337,221

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

97.42%

Cap Rate

36.11%

Return on Investment

110.63%

140 Sunset Dr Murrells Inlet, South Carolina, 29576

3 bed • 2 bath • 7 guests

Purchase Price

Est. $571/mo

Inquire about this property

Contact Agent

$64,429

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,946

Profit

Revenue

$64,429

Operating Expenses

$21,456

Operating Income

$42,973

Mortgage & Taxes

$8,027

Profit (Cash Flow)

$34,946

$35,870

Cash Investment

Down Payment

$23,800

Renos & Furnishing

$8,500

Closing Costs

$3,570

Total

$35,870

DSCR Ratio

Strong

5.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

97.42%

Cap Rate

36.11%

Return on Investment

110.63%

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

$5,648

Deductible property tax

$1,178

Your total deduction

-$21,984

Your adjusted annual income

$150,000 - -$21,984 = $171,984

Taxes on $171,984 (30%)

$51,595

Your old tax bill

$45,000

Your new tax bill

$51,595

Estimated tax savings

-$6,595

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