BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3924 Maple Ln

3 bed • 2 bath • 6 guests • $425,425

BNB

Calc

Annual Revenue

$55,586

Profit (Cash Flow)

$6,582

Cap Rate

8.3%

Annual Revenue

$55,586

AirDNA projects $320/night at 49% occupancy ($57,270). Airbtics projects $267/night at 57% occupancy ($55,586). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 57% occupancy rate, $267 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,512$57,343$65,561$78,444
Occupancy49%59%64%69%
Nightly Rate$206$228$299$356

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

6.18% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,582$13,164$19,747$26,329$32,912$65,824$197,472
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$340,340$340,340$340,340$340,340$340,340$340,340$340,340
Down Payment$85,085$85,085$85,085$85,085$85,085$85,085$85,085
Property Appreciation$12,762$25,908$39,448$53,394$67,759$146,310$607,193
Total Return$444,770$464,498$484,620$505,149$526,096$637,559$1,230,090

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.18%

Cap Rate

8.29%

Return on Investment

22.12%

property-location

3924 Maple Ln Murrells Inlet, South Carolina, 29576-6135

3 bed • 2 bath • 6 guests

Est. $2,041/mo

Agent

Inquire about this property

Contact Agent

$263,900

Zestimate

$55,586

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $320/night at 49% occupancy.Projected nightly rate is $267/night at 57% occupancy.

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

$6,582

Profit

Revenue

$55,586

Operating Expenses

$20,306

Operating Income

$35,280

Mortgage & Taxes

$28,698

Profit (Cash Flow)

$6,582

$106,348

Cash Investment

Down Payment

$85,085

Renos & Furnishing

$8,500

Closing Costs

$12,763

Total

$106,348

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.18%

Cap Rate

8.29%

Profit (Cummulative)

$6,582

$340,340

$8,500

$12,763

$0

Total Gain

$23,525

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

$20,191

Deductible property tax

$4,212

Your total deduction

$31,429

Your adjusted annual income

$150,000 - $31,429 = $118,571


Taxes on $118,571 (30%)

$35,571

Your old tax bill

$45,000

Your new tax bill

$35,571


Estimated tax savings

$9,429

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:

43,560 sqft

Year built:

1979

Size:

1,472 sqft

Type:

SFR

Parking:

-

Heating:

HEAT PUMP

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
124 Sea Shell Dr321,377-43,5602021$297,000-
435 Lanier Rd321,224-17,8601998$320,0008
155 Sea Shell Dr311,449-43,5602021$340,000-
72 Sea Shell Dr321,377-43,5602021$345,000-
97 Sea Shell Dr321,377-43,5602021$306,000-
3577 Marion Ln334,189-43,5601987$1,250,000-
562 Vaux Hall Ave333,642-43,5601994$585,000178
533 Belin Dr333,780-43,5602020$634,500165
82 Oyster Bay Dr # 301342,800-43,5602019$615,0004
3784 Highway 17 Business432,183-43,5602019$879,90020

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 43,560 sqft
  • Building area: 1,472 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 41-0109-080-25-00
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $5,200
  • County Est. Land Value: $50,000
  • Assessed Land Value: $2,000
  • County Est. Structure Value: $80,000
  • Market Estimate: $311,193


Ownership

  • Name: Paul E Vernon
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 248, Murrells Inlet, Sc 29576
  • Years Owned: 326
  • Home Equity: $53,200
  • Mortgage Balance Remaining: $207,500
  • Financed amount: -
  • Owner Type: Individual
  • Lien: N/A
  • Inherited: N/A
  • Foreclosure: No

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service