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

2 bed • 2 bath • 5 guests • $729,000

BNB

Calc

Annual Revenue

$90,274

Profit (Cash Flow)

$16,282

Cap Rate

9.0%

Annual Revenue

$90,274

AirDNA projects $334/night at 74% occupancy ($90,273).

BNB Calc projects a 74% occupancy rate, $334 rate per night.

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

Return Metrics

9.34% 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)	$16,282	$32,564	$48,846	$65,128	$81,410	$162,820	$488,462
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$583,200	$583,200	$583,200	$583,200	$583,200	$583,200	$583,200
Down Payment	$145,800	$145,800	$145,800	$145,800	$145,800	$145,800	$145,800
Property Appreciation	$21,870	$44,396	$67,597	$91,495	$116,110	$250,715	$1,040,474
Total Return	$767,152	$805,960	$845,444	$885,624	$926,521	$1,142,535	$2,257,936

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.34%

Cap Rate

8.97%

Return on Investment

26.01%

266 Ashley Ave Charleston, South Carolina, 29403-5836

2 bed • 2 bath • 5 guests

Purchase Price

Est. $3,497/mo

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$90,274

Annual Revenue

AirDNA projects $334/night at 74% occupancy ($90,273.7).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,282

Profit

Revenue

$90,274

Operating Expenses

$24,816

Operating Income

$65,458

Mortgage & Taxes

$49,176

Profit (Cash Flow)

$16,282

$174,170

Cash Investment

Down Payment

$145,800

Renos & Furnishing

$6,500

Closing Costs

$21,870

Total

$174,170

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.34%

Cap Rate

8.97%

Return on Investment

26.01%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$34,599

Deductible property tax

$7,217

Your total deduction

$140,557

Your adjusted annual income

$150,000 - $140,557 = $9,443

Taxes on $9,443 (30%)

$2,833

Your old tax bill

$45,000

Your new tax bill

$2,833

Estimated tax savings

$42,167