BNBCalc Short Term Rental Investment Analysis 1605 S Ocean Blvd unit 1714, Myrtle Beach, SC 29577, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$50,623

Profit (Cash Flow)

$14,098

Cap Rate

12.4%

Annual Revenue

$50,623

AirDNA projects $220/night at 63% occupancy ($50,622).

BNB Calc projects a 63% occupancy rate, $220 rate per night.

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

Return Metrics

22.02% 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)	$14,097	$28,195	$42,292	$56,390	$70,488	$140,976	$422,929
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$271,597	$293,420	$315,474	$337,767	$360,306	$476,955	$1,029,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.02%

Cap Rate

12.38%

Return on Investment

37.58%

1605 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4629

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Myrtle Beach

Guide

$50,623

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,098

Profit

Revenue

$50,623

Operating Expenses

$19,661

Operating Income

$30,962

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$14,098

$64,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$64,000

DSCR Ratio

Strong

1.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.02%

Cap Rate

12.38%

Return on Investment

37.58%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$11,566

Your adjusted annual income

$150,000 - $11,566 = $138,434

Taxes on $138,434 (30%)

$41,530

Your old tax bill

$45,000

Your new tax bill

$41,530

Estimated tax savings

$3,470

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