BNBCalc Short Term Rental Investment Analysis 414 S Dogwood Dr, Murrells Inlet, SC 29576, USA

4 bed • 3 bath • 10 guests • $1,399,000

BNB

Calc

Annual Revenue

$78,009

Profit (Cash Flow)

-$39,584

Cap Rate

3.9%

Annual Revenue

$78,009

AirDNA projects $362/night at 59% occupancy ($78,008).

BNB Calc projects a 59% occupancy rate, $362 rate per night.

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

Return Metrics

-11.9% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$39,584	-$79,168	-$118,753	-$158,337	-$197,922	-$395,844	-$1,187,533
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200
Down Payment	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800
Property Appreciation	$41,970	$85,199	$129,725	$175,586	$222,824	$481,139	$1,996,740
Total Return	$1,401,385	$1,405,030	$1,409,971	$1,416,248	$1,423,902	$1,484,294	$2,208,206

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.9%

Cap Rate

3.91%

Return on Investment

4.85%

414 S Dogwood Dr Murrells Inlet, South Carolina, 29576

4 bed • 3 bath • 10 guests

Purchase Price

Est. $6,710/mo

Inquire about this property

Contact Agent

$78,009

Annual Revenue

AirDNA projects $362/night at 59% occupancy ($78,008.81).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$39,584

Profit

Revenue

$78,009

Operating Expenses

$23,221

Operating Income

$54,788

Mortgage & Taxes

$94,372

Profit (Cash Flow)

-$39,584

$332,520

Cash Investment

Down Payment

$279,800

Renos & Furnishing

$10,750

Closing Costs

$41,970

Total

$332,520

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.9%

Cap Rate

3.91%

Return on Investment

4.85%

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

$66,398

Deductible property tax

$13,850

Your total deduction

$340,053

Your adjusted annual income

$150,000 - $340,053 = -$190,053

Taxes on -$190,053 (30%)

-$57,016

Your old tax bill

$45,000

Your new tax bill

-$57,016

Estimated tax savings

$102,016