BNBCalc Short Term Rental Investment Analysis 2001 S Ocean Blvd, Myrtle Beach, SC 29577, USA

1 bed • 1 bath • 6 guests • $195,000

BNB

Calc

Annual Revenue

$42,734

Profit (Cash Flow)

$10,164

Cap Rate

12.0%

Annual Revenue

$42,734

AirDNA projects $150/night at 60% occupancy ($32,871).

BNB Calc projects a 65% occupancy rate, $180 rate per night.

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

Return Metrics

20.7% 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)	$10,164	$20,328	$30,492	$40,656	$50,820	$101,641	$304,923
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000
Down Payment	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000
Property Appreciation	$5,850	$11,875	$18,081	$24,474	$31,058	$67,063	$278,316
Total Return	$211,014	$227,203	$243,574	$260,130	$276,878	$363,704	$778,239

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.7%

Cap Rate

11.95%

Return on Investment

36.51%

2001 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4637

1 bed • 1 bath • 6 guests

Purchase Price

Est. $935/mo

Inquire about this property

Contact Agent

Myrtle Beach

Guide

$42,734

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,164

Profit

Revenue

$42,734

Operating Expenses

$19,415

Operating Income

$23,318

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$10,164

$49,100

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$4,250

Closing Costs

$5,850

Total

$49,100

DSCR Ratio

Strong

1.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.7%

Cap Rate

11.95%

Return on Investment

36.51%

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

$9,255

Deductible property tax

$1,930

Your total deduction

$9,741

Your adjusted annual income

$150,000 - $9,741 = $140,259

Taxes on $140,259 (30%)

$42,078

Your old tax bill

$45,000

Your new tax bill

$42,078

Estimated tax savings

$2,922

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