BNBCalc Short Term Rental Investment Analysis 211 N Ocean Blvd, Surfside Beach, SC 29575, USA

6 bed • 6 bath • 20 guests • $1,200,000

BNB

Calc

Report by:

serdmann1@gmail.com

Annual Revenue

$128,515

Profit (Cash Flow)

$17,780

Cap Rate

8.2%

Annual Revenue

$128,515

AirDNA projects $482/night at 73% occupancy ($128,514).

BNB Calc projects a 73% occupancy rate, $482 rate per night.

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

Return Metrics

6.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,779	$35,559	$53,338	$71,118	$88,898	$177,796	$533,388
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$305,568	$372,944	$442,204	$513,429	$586,705	$987,112	$3,446,103

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.09%

Cap Rate

8.22%

Return on Investment

22.49%

211 N Ocean Blvd Surfside Beach, South Carolina, 29575

6 bed • 6 bath • 20 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$128,515

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,780

Profit

Revenue

$128,515

Operating Expenses

$29,787

Operating Income

$98,728

Mortgage & Taxes

$80,948

Profit (Cash Flow)

$17,780

$291,500

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$15,500

Closing Costs

$36,000

Total

$291,500

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.09%

Cap Rate

8.22%

Return on Investment

22.49%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$103,241

Your adjusted annual income

$150,000 - $103,241 = $46,759

Taxes on $46,759 (30%)

$14,028

Your old tax bill

$45,000

Your new tax bill

$14,028

Estimated tax savings

$30,972

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