BNBCalc Short Term Rental Investment Analysis 322 51st Ave N, North Myrtle Beach, SC 29582, USA

5 bed • 2 bath • 12 guests • $728,000

BNB

Calc

Annual Revenue

$93,502

Profit (Cash Flow)

$19,159

Cap Rate

9.4%

Annual Revenue

$93,502

AirDNA projects $400/night at 64% occupancy ($93,502).

BNB Calc projects a 64% occupancy rate, $400 rate per night.

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

Return Metrics

10.64% 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)	$19,158	$38,317	$57,475	$76,634	$95,792	$191,585	$574,756
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$582,400	$582,400	$582,400	$582,400	$582,400	$582,400	$582,400
Down Payment	$145,600	$145,600	$145,600	$145,600	$145,600	$145,600	$145,600
Property Appreciation	$21,840	$44,335	$67,505	$91,370	$115,951	$250,371	$1,039,047
Total Return	$768,998	$810,652	$852,980	$896,004	$939,744	$1,169,956	$2,341,803

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.64%

Cap Rate

9.37%

Return on Investment

26.75%

322 51st Ave N North Myrtle Beach, South Carolina, 29582

5 bed • 2 bath • 12 guests

Purchase Price

Est. $3,492/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$93,502

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,159

Profit

Revenue

$93,502

Operating Expenses

$25,235

Operating Income

$68,267

Mortgage & Taxes

$49,109

Profit (Cash Flow)

$19,159

$179,940

Cash Investment

Down Payment

$145,600

Renos & Furnishing

$12,500

Closing Costs

$21,840

Total

$179,940

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.64%

Cap Rate

9.37%

Return on Investment

26.75%

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

$34,552

Deductible property tax

$7,207

Your total deduction

$54,688

Your adjusted annual income

$150,000 - $54,688 = $95,312

Taxes on $95,312 (30%)

$28,594

Your old tax bill

$45,000

Your new tax bill

$28,594

Estimated tax savings

$16,406

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