BNBCalc Short Term Rental Investment Analysis 309 Harbor Dr, Anderson, SC 29625, USA

2 bed • 2 bath • 6 guests • $390,000

BNB

Calc

Annual Revenue

$53,180

Profit (Cash Flow)

$6,878

Cap Rate

8.5%

Annual Revenue

$53,180

AirDNA projects $224/night at 65% occupancy ($53,179).

BNB Calc projects a 65% occupancy rate, $224 rate per night.

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

Return Metrics

7.14% 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)	$6,878	$13,756	$20,634	$27,512	$34,390	$68,780	$206,340
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000
Down Payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000
Property Appreciation	$11,700	$23,751	$36,163	$48,948	$62,116	$134,127	$556,632
Total Return	$408,578	$427,507	$446,797	$466,460	$486,506	$592,907	$1,152,972

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.14%

Cap Rate

8.5%

Return on Investment

23.29%

309 Harbor Dr Anderson, South Carolina, 29625-6016

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

$53,180

Annual Revenue

AirDNA projects $224/night at 65% occupancy ($53,179.52).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,878

Profit

Revenue

$53,180

Operating Expenses

$19,993

Operating Income

$33,186

Mortgage & Taxes

$26,308

Profit (Cash Flow)

$6,878

$96,200

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$6,500

Closing Costs

$11,700

Total

$96,200

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.14%

Cap Rate

8.5%

Return on Investment

23.29%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$77,935

Your adjusted annual income

$150,000 - $77,935 = $72,065

Taxes on $72,065 (30%)

$21,620

Your old tax bill

$45,000

Your new tax bill

$21,620

Estimated tax savings

$23,380