BNBCalc Short Term Rental Investment Analysis 327 46th Ave N, North Myrtle Beach, SC 29582, USA

4 bed • 2 bath • 12 guests • $819,000

BNB

Calc

Report by:

aaron@savvy.realty

Annual Revenue

$82,830

Profit (Cash Flow)

$3,735

Cap Rate

7.2%

Annual Revenue

$82,830

AirDNA projects $391/night at 58% occupancy ($82,830).

BNB Calc projects a 57.99999999999999% occupancy rate, $391 rate per night.

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

Return Metrics

1.87% 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)	$3,734	$7,469	$11,204	$14,939	$18,674	$37,349	$112,049
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,045	$16,588	$25,657	$35,285	$45,507	$106,891	$655,200
Down Payment	$163,800	$163,800	$163,800	$163,800	$163,800	$163,800	$163,800
Property Appreciation	$24,570	$49,877	$75,943	$102,791	$130,445	$281,667	$1,168,927
Total Return	$200,150	$237,735	$276,605	$316,817	$358,428	$589,708	$2,099,977

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.87%

Cap Rate

7.2%

Return on Investment

18.27%

327 46th Ave N North Myrtle Beach, South Carolina, 29582-1443

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,928/mo

Inquire about this property

Contact Agent

$82,830

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,735

Profit

Revenue

$82,830

Operating Expenses

$23,848

Operating Income

$58,982

Mortgage & Taxes

$55,247

Profit (Cash Flow)

$3,735

$198,870

Cash Investment

Down Payment

$163,800

Renos & Furnishing

$10,500

Closing Costs

$24,570

Total

$198,870

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.87%

Cap Rate

7.2%

Return on Investment

18.27%

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

$38,871

Deductible property tax

$8,108

Your total deduction

$78,851

Your adjusted annual income

$150,000 - $78,851 = $71,149

Taxes on $71,149 (30%)

$21,345

Your old tax bill

$45,000

Your new tax bill

$21,345

Estimated tax savings

$23,655

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