BNBCalc Short Term Rental Investment Analysis 42 Bradley Beach Rd

6 bed • 5 bath • 15 guests • $1,489,200

BNB

Calc

Annual Revenue

$181,965

Profit (Cash Flow)

$44,172

Cap Rate

9.7%

Annual Revenue

$181,965

AirDNA projects $683/night at 54% occupancy ($134,709). Airbtics projects $940/night at 53% occupancy ($181,964). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 53% occupancy rate, $940 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$118,050	$161,688	$188,786	$267,385
Occupancy	46%	49%	58%	64%
Nightly Rate	$664	$738	$1,266	$1,478

Seasonality (Profit by Month)

Return Metrics

12.34% 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)	$44,172	$88,344	$132,517	$176,689	$220,862	$441,724	$1,325,172
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,191,360	$1,191,360	$1,191,360	$1,191,360	$1,191,360	$1,191,360	$1,191,360
Down Payment	$297,840	$297,840	$297,840	$297,840	$297,840	$297,840	$297,840
Property Appreciation	$44,676	$90,692	$138,089	$186,907	$237,190	$512,160	$2,125,479
Total Return	$1,578,048	$1,668,237	$1,759,806	$1,852,797	$1,947,253	$2,443,084	$4,939,852

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.34%

Cap Rate

9.71%

Return on Investment

28.92%

42 Bradley Beach Rd Hilton Head Island, South Carolina, 29928

6 bed • 5 bath • 15 guests

Purchase Price

Est. $7,143/mo

This property is for sale!

Contact Agent

$181,965

Annual Revenue

This property is projected to be in the top 59% revenue percentile compared to similar properties nearby.
Projected nightly rate is $683/night at 54% occupancy.Projected nightly rate is $940/night at 53% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$44,172

Profit

Revenue

$181,965

Operating Expenses

$37,335

Operating Income

$144,629

Mortgage & Taxes

$100,457

Profit (Cash Flow)

$44,172

$357,766

Cash Investment

Down Payment

$297,840

Renos & Furnishing

$15,250

Closing Costs

$44,676

Total

$357,766

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.34%

Cap Rate

9.71%

Return on Investment

28.92%

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

$70,679

Deductible property tax

$14,743

Your total deduction

$98,497

Your adjusted annual income

$150,000 - $98,497 = $51,503

Taxes on $51,503 (30%)

$15,451

Your old tax bill

$45,000

Your new tax bill

$15,451

Estimated tax savings

$29,549

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:

Year built:

1999

Size:

2,664 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
3 Periwinkle Ln	1	-	2,408	-	0	1989	$0	-
34 Bradley Cir	5	5	3,585	-	6,098	2004	$0	-
20 Horvaths Peninsula	1	5	3,942	-	9,148	2002	$3,300,000	132
592 William Hilton Pkwy	1	-	1,949	-	65,776	1850	$0	-
12 Oleander St	3	2	1,350	-	0	1972	$775,000	83
7 Sea Front Ln	6	7	5,148	-	7,405	2006	$2,600,000	82
14 Henry Ln	1	5	2,556	-	3,485	2002	$940,000	104
19 Crabline Ct	6	6	4,098	-	4,356	2005	$639,000	-
36 Bradley Cir	5	6	4,000	-	15,682	2004	$2,600,000	-
8 Henry Ln	1	-	2,524	-	3,485	2001	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: -

Building area: 2,664 sqft

Garage: Yes

Heating: Heat pump

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 6115

Land Use: Residential

Parcel Number: R510 008 00A 0156 0000

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $24,890

County Est. Land Value: $138,000

Assessed Land Value: -

County Est. Structure Value: $276,900

Market Estimate: $1,432,295

Sale history

Date	Sale Price	% Financed	Buyer
05/17/10	$490,000	0%	Joseph F Fisher, Susan J Fisher

Ownership

Name: Joseph F Fisher

Owner Occupied: No

Owner Mailing Address: 5501 Challisford Ln, Charlotte, Nc 28226

Years Owned: 166

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No