BNBCalc Short Term Rental Investment Analysis 21 Nassau St, Charleston, SC 29403, USA

3 bed • 2 bath • 8 guests • $675,000

BNB

Calc

Annual Revenue

$134,753

Profit (Cash Flow)

$58,622

Cap Rate

15.4%

Annual Revenue

$134,753

AirDNA projects $559/night at 66% occupancy ($134,753).

BNB Calc projects a 66% occupancy rate, $559 rate per night.

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

Return Metrics

35.79% 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)	$58,621	$117,243	$175,865	$234,487	$293,109	$586,218	$1,758,655
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000
Down Payment	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000
Property Appreciation	$20,250	$41,107	$62,590	$84,718	$107,510	$232,143	$963,402
Total Return	$753,871	$833,351	$913,456	$994,205	$1,075,619	$1,493,361	$3,397,057

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.79%

Cap Rate

15.43%

Return on Investment

52.21%

21 Nassau St Charleston, South Carolina, 29403-6201

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,238/mo

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$134,753

Annual Revenue

Projected nightly rate is $559/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$58,622

Profit

Revenue

$134,753

Operating Expenses

$30,598

Operating Income

$104,155

Mortgage & Taxes

$45,533

Profit (Cash Flow)

$58,622

$163,750

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$8,500

Closing Costs

$20,250

Total

$163,750

DSCR Ratio

Strong

2.29

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.79%

Cap Rate

15.43%

Return on Investment

52.21%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$9,422

Your adjusted annual income

$150,000 - $9,422 = $140,578

Taxes on $140,578 (30%)

$42,173

Your old tax bill

$45,000

Your new tax bill

$42,173

Estimated tax savings

$2,827

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