BNBCalc Short Term Rental Investment Analysis 1900 S Ocean Blvd, North Myrtle Beach, SC 29582, USA

6 bed • 6 bath • 15 guests • $1,590,000

BNB

Calc

Annual Revenue

$127,488

Profit (Cash Flow)

-$9,421

Cap Rate

6.2%

Annual Revenue

$127,488

AirDNA projects $537/night at 65% occupancy ($127,488).

BNB Calc projects a 65% occupancy rate, $537 rate per night.

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

Return Metrics

-2.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,421	-$18,842	-$28,264	-$37,685	-$47,107	-$94,214	-$282,644
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,272,000	$1,272,000	$1,272,000	$1,272,000	$1,272,000	$1,272,000	$1,272,000
Down Payment	$318,000	$318,000	$318,000	$318,000	$318,000	$318,000	$318,000
Property Appreciation	$47,700	$96,831	$147,435	$199,559	$253,245	$546,827	$2,269,347
Total Return	$1,628,278	$1,667,988	$1,709,171	$1,751,873	$1,796,138	$2,042,612	$3,576,703

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.47%

Cap Rate

6.15%

Return on Investment

14.13%

1900 S Ocean Blvd North Myrtle Beach, South Carolina, 29582

6 bed • 6 bath • 15 guests

Purchase Price

Est. $7,626/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$127,488

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,421

Profit

Revenue

$127,488

Operating Expenses

$29,653

Operating Income

$97,835

Mortgage & Taxes

$107,256

Profit (Cash Flow)

-$9,421

$381,200

Cash Investment

Down Payment

$318,000

Renos & Furnishing

$15,500

Closing Costs

$47,700

Total

$381,200

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.47%

Cap Rate

6.15%

Return on Investment

14.13%

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

$75,463

Deductible property tax

$15,741

Your total deduction

$169,079

Your adjusted annual income

$150,000 - $169,079 = -$19,079

Taxes on -$19,079 (30%)

-$5,724

Your old tax bill

$45,000

Your new tax bill

-$5,724

Estimated tax savings

$50,724

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