BNBCalc Short Term Rental Investment Analysis 3030 Marshall Blvd, Sullivans Island, SC 29482

3 bed • 3 bath • 9 guests • $5,900,000

BNB

Calc

Annual Revenue

$117,583

Profit (Cash Flow)

$30,207

Cap Rate

1.5%

Annual Revenue

$117,583

Revenue data could not be found for this address

BNB Calc projects a 63% occupancy rate, $511 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beach Across the Street!*Great Ocean Views on S.I.	$165,489	$638	65%	3	4	1	$425	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Walk to Beach 3BR Oceanfront \| Deck	$48,492	$444	29%	3	3	3	$305	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Walk to Beach 3BR \| Balcony \| W/D	$44,117	$246	49%	3	3	2	$304	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Ideal Beach Home location on IOP!	$76,525	$346	57%	3	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (98)
"Southern Dream"- Private Pool Close to Beach	$178,101	$539	88%	3	2	2	$285	✅	❌	❌	Y / Y	⭐️ 5 (45)
Designer 3 bedroom apt just steps from the beach!	$96,490	$640	39%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Classic Style Sullivan's Island house!	$172,648	$518	88%	3	2	1	$355	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Walk to Beach 3BR Dog Friendly \| Deck \| W/D	$33,936	$388	23%	3	2	4	$283	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Historic Captain's Quarters on Sullivan's!	$166,908	$831	54%	3	3	1	$445	✅	❌	✅	Y / Y	⭐️ 0 (0)
Shep's Southern Charm Isle of Palms Beach Bungalow	$120,537	$429	75%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (24)
Decked Out - An iTrip Vacations Home	$45,594	$220	53%	3	2	30	$355	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Isle of Palms SC Beach House	$53,110	$222	63%	3	2	5	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Beach Bungalow \| Lower Unit \| Steps from Shore	$132,825	$466	76%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Sullivan's Watch: Enjoy Beaches & DWNTN Charleston	$89,881	$250	95%	3	4	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (10)
Fun Beach House--Great location!	$194,506	$562	89%	3	4	29	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

2.21% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,207	$60,414	$90,621	$120,828	$151,036	$302,072	$906,216
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,720,000	$4,720,000	$4,720,000	$4,720,000	$4,720,000	$4,720,000	$4,720,000
Down Payment	$1,180,000	$1,180,000	$1,180,000	$1,180,000	$1,180,000	$1,180,000	$1,180,000
Property Appreciation	$177,000	$359,310	$547,089	$740,501	$939,717	$2,029,106	$8,420,848
Total Return	$6,107,207	$6,319,724	$6,537,710	$6,761,330	$6,990,753	$8,231,178	$15,227,064

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.21%

Cap Rate

1.5%

Return on Investment

19.41%

3030 Marshall Blvd Sullivans Island, SC, 29482

3 bed • 3 bath • 9 guests

Purchase Price

Est. $28,299/mo

This property is for sale!

Contact Agent

-23

Airbnb Investor Score

-$309,378

Annual Profit

1.5%

Cap Rate

2.2%

Cash on Cash

$117,583

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$107,943

Avg annual revenue

62%

Avg occupancy rate

$449

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$85k

$140k

$195k

$30,207

Profit

Revenue

$117,583

Operating Expenses

$28,966

Operating Income

$88,617

Mortgage & Taxes

$58,410

Profit (Cash Flow)

$30,207

$1,365,750

Cash Investment

Down Payment

$1,180,000

Renos & Furnishing

$8,750

Closing Costs

$177,000

Total

$1,365,750

DSCR Ratio

Weak

0.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.21%

Cap Rate

1.5%

Return on Investment

19.41%

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

$280,020

Deductible property tax

$58,410

Your total deduction

$895,089

Your adjusted annual income

$150,000 - $895,089 = -$745,089

Taxes on -$745,089 (30%)

-$223,527

Your old tax bill

$45,000

Your new tax bill

-$223,527

Estimated tax savings

$268,527

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -