BNBCalc Short Term Rental Investment Analysis 266 Ashley Ave, Charleston, SC 29403, USA

2 bed • 2 bath • 6 guests • $730,000

BNB

Calc

Annual Revenue

$96,008

Profit (Cash Flow)

$21,203

Cap Rate

9.7%

Annual Revenue

$96,008

AirDNA projects $337/night at 78% occupancy ($96,008).

BNB Calc projects a 78% occupancy rate, $337 rate per night.

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

Return Metrics

12.15% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,203	$42,406	$63,610	$84,813	$106,017	$212,034	$636,104
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,171	$14,785	$22,869	$31,451	$40,562	$95,275	$584,000
Down Payment	$146,000	$146,000	$146,000	$146,000	$146,000	$146,000	$146,000
Property Appreciation	$21,900	$44,457	$67,690	$91,621	$116,270	$251,058	$1,041,901
Total Return	$196,275	$247,649	$300,170	$353,886	$408,850	$704,369	$2,408,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.15%

Cap Rate

9.65%

Return on Investment

28.82%

266 Ashley Ave Charleston, South Carolina, 29403-5836

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,501/mo

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$96,008

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,203

Profit

Revenue

$96,008

Operating Expenses

$25,561

Operating Income

$70,447

Mortgage & Taxes

$49,244

Profit (Cash Flow)

$21,203

$174,400

Cash Investment

Down Payment

$146,000

Renos & Furnishing

$6,500

Closing Costs

$21,900

Total

$174,400

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.15%

Cap Rate

9.65%

Return on Investment

28.82%

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

$34,647

Deductible property tax

$7,227

Your total deduction

$52,013

Your adjusted annual income

$150,000 - $52,013 = $97,987

Taxes on $97,987 (30%)

$29,396

Your old tax bill

$45,000

Your new tax bill

$29,396

Estimated tax savings

$15,604

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