BNBCalc Short Term Rental Investment Analysis 1400 Ocean Blvd

2 bed • 2 bath • 6 guests • $599,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$89,670

Profit (Cash Flow)

$23,865

Cap Rate

10.7%

Annual Revenue

$89,670

AirDNA projects $262/night at 58% occupancy ($55,502). Airbtics projects $285/night at 66% occupancy ($68,702). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $378 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,170	$66,632	$99,358	$148,381
Occupancy	61%	69%	76%	80%
Nightly Rate	$185	$259	$350	$497

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming 1950s Beach Cottage Apt B	$105,485	$377	74%	2	1	3	$280	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Easy Breezy 1st Flr 2br1ba, 1 Blk to the Beach!	$44,720	$183	66%	2	1	3	$157	✅	❌	✅	Y / Y	⭐️ 5 (16)
XLNT LCT IOP Beach Cottage 5 min walk Pet OK 2bd	$53,042	$173	81%	2	1	5	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Shipp Cabin I, Beachfront, Sleeps 6, Fishing Pier	$41,643	$257	43%	2	1	3	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (60)
Across the street from the beach, fun 2 br rental	$61,692	$280	59%	2	1	3	$175	❌	❌	✅	Y / N	⭐️ 5 (83)
Comfortable 3BR Dog Friendly \| Deck \| W/D	$28,113	$192	39%	2	0	2	$234	❌	❌	✅	Y / Y	⭐️ 4.6 (71)
#201 Sunset Overlook, 2Br/1Ba, Pool, Dog Friendly	$69,960	$287	66%	2	1	3	$157	✅	❌	✅	Y / Y	⭐️ 5 (16)
#202 "Top O' the Stairs" 2Br/1Ba, Dogs welcome	$48,967	$186	71%	2	1	3	$157	✅	❌	✅	N / Y	⭐️ 5 (20)
Pier Access and Ocean Views	$54,692	$262	56%	2	2	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (63)
1st Floor Oceanside Villa Steps to Front Beach	$49,929	$172	76%	2	2	3	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (106)
101A- Pool, Close to beach, restaurants, and shops	$93,436	$319	78%	2	2	3	$296	✅	❌	❌	Y / N	⭐️ 4.8 (30)
Coastal 2BR Oceanview 3rd-Floor \| Balcony \| Pool	$26,999	$138	51%	2	2	2	$206	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
309C - Coastal condo, Pool, Pier, beach!	$50,533	$187	73%	2	2	3	$283	✅	❌	❌	Y / N	⭐️ 4.8 (21)
Cottage by the Sea	$60,985	$188	86%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Convenient 2 bedroom two blocks from beach!	$51,727	$176	79%	2	1	4	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Steps to Beach/Best Location on IOP! Unit 106-B	$50,359	$179	74%	2	2	1	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
2BR/2BA- Community Pool/Steps to Beach! Unit 102-A	$44,054	$174	63%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.2 (17)
Updated 2BR \| Balcony \| Pool \| Dock	$28,583	$233	32%	2	2	2	$198	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
#107 Cozy Corner, 2br/2ba, Winter Mnthly Rate Avai	$51,032	$210	64%	2	2	4	$281	✅	❌	✅	Y / Y	⭐️ 4.8 (17)
Ocean View Condo in the Heart of the Isle of Palms	$52,006	$263	53%	2	2	3	$225	✅	❌	❌	Y / Y	⭐️ 4.6 (95)
Totally Private, 3 Miles From the Beach	$25,075	$97	67%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (340)
Coastal Condo with Pool Access - Walk To Beach!	$130,409	$392	90%	2	2	3	$129	✅	❌	❌	N / Y	⭐️ 4.8 (21)
#101 Ocean Inn 2br 1.5ba Jan/Feb Rental Avail	$37,111	$184	54%	2	2	5	$167	✅	❌	✅	Y / Y	⭐️ 5 (2)
1st Floor Spacious Condo Steps To Front Beach IOP	$60,669	$247	63%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (105)
#106,Beach Breeze@Ocean Inn, 2Br2Ba 1st Fl	$94,282	$322	80%	2	2	3	$281	✅	❌	✅	Y / Y	⭐️ 5 (2)
Isle of Palms Condo w/ Pool Access Walk to Beach!	$132,523	$417	86%	2	2	3	$129	✅	❌	❌	Y / Y	⭐️ 4.7 (43)
Comfortable 2BR 3rd-Floor \| Balcony \| Pool	$21,599	$196	29%	2	2	2	$198	✅	❌	❌	Y / N	⭐️ 4.5 (27)
NEW Cozy Coastal Villa Steps to Front Beach IOP	$62,516	$221	75%	2	2	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (32)
Lagoon Villas 32 by Wild Dunes, in Resort Core	$152,974	$566	73%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 0 (0)
Lagoon Villas 13 by Wild Dunes, in Resort Core	$150,031	$583	69%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 4 (1)
Sullivan's Island Cottage	$119,073	$511	62%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Tidewater I202 by Wild Dunes, Ocean View Condo	$95,171	$368	70%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 0 (0)
Steps from the beach: chic, romantic and luxurious	$145,196	$496	79%	2	1	1	$185	❌	✅	✅	N / Y	⭐️ 5 (63)
Adorable Home, 1 Block Walk to Beach, Screen Porch	$79,447	$275	78%	2	2	1	$215	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Lagoon Villas 30 by Wild Dunes, in Resort Core	$136,554	$570	65%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
401 Yacht by AvantStay \| Marina View, Pool, Porch	$71,841	$403	48%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4 (2)
Lagoon Villa 22 - Balcony! Close Walk to Beach!	$46,089	$173	69%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Lagoon Villas 8 by Wild Dunes, in Resort Core	$84,301	$317	71%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (2)
Lagoon Villas 26 by Wild Dunes, in Resort Core	$102,028	$345	79%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (1)
15 Lagoon Villa by AvantStay \| Close To Everything	$70,095	$289	64%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4 (4)

Return Metrics

16.51% 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)	$23,865	$47,730	$71,595	$95,461	$119,326	$238,653	$715,959
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,893	$12,150	$18,793	$25,845	$33,333	$78,295	$479,920
Down Payment	$119,980	$119,980	$119,980	$119,980	$119,980	$119,980	$119,980
Property Appreciation	$17,997	$36,533	$55,626	$75,292	$95,548	$206,315	$856,214
Total Return	$167,735	$216,394	$265,996	$316,579	$368,188	$643,244	$2,172,074

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.51%

Cap Rate

10.72%

Return on Investment

33.05%

1400 Ocean Blvd Isle of Palms, South Carolina, 29451

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,877/mo

Inquire about this property

Contact

test at Test

$1,563,600

Zestimate

$89,670

Annual Revenue

BNBCalc predicts this property will get $285 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$72,123

Avg annual revenue

66%

Avg occupancy rate

$285

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$105k

$155k

$23,865

Profit

Revenue

$89,670

Operating Expenses

$25,337

Operating Income

$64,333

Mortgage & Taxes

$40,467

Profit (Cash Flow)

$23,865

$144,477

Cash Investment

Down Payment

$119,980

Renos & Furnishing

$6,500

Closing Costs

$17,997

Total

$144,477

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.51%

Cap Rate

10.72%

Return on Investment

33.05%

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

$28,472

Deductible property tax

$5,939

Your total deduction

$41,140

Your adjusted annual income

$150,000 - $41,140 = $108,860

Taxes on $108,860 (30%)

$32,658

Your old tax bill

$45,000

Your new tax bill

$32,658

Estimated tax savings

$12,342

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:

1981

Size:

960 sqft

Type:

CONDO

Parking:

Heating:

Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: 1

Lot size: -

Building area: 960 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 568-12-00-206

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2024

Assessed Value: $15,070

County Est. Land Value: $97,100

Assessed Land Value: -

County Est. Structure Value: $291,200

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/10/19	$0	0%	Palmetto Coastal Property Llc
03/05/19	$0	0%	Richard C Morris, Richard C Morris Revocable Trust

Ownership

Name: Palmetto Coastal Property Llc

Owner Occupied: No

Owner Mailing Address: 2225 Lakeside Dr, Orlando, FL 32803

Years Owned: 59

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Sullivans Island Elementary School with 8/10 star rating