BNBCalc Short Term Rental Investment Analysis 42 Bradley Beach Rd

6 bed • 4.5 bath • 16 guests • $1,299,999

BNB

Calc

Annual Revenue

$166,931

Profit (Cash Flow)

$43,856

Cap Rate

10.1%

Annual Revenue

$166,931

AirDNA projects $788/night at 58% occupancy ($166,931). Airbtics projects $912/night at 56% occupancy ($186,537). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $788 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$118,135	$138,332	$250,524	$409,677
Occupancy	45%	50%	62%	69%
Nightly Rate	$671	$704	$1,058	$1,577

Seasonality (Profit by Month)

Return Metrics

13.96% 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)	$43,856	$87,712	$131,568	$175,424	$219,281	$438,562	$1,315,687
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,039,999	$1,039,999	$1,039,999	$1,039,999	$1,039,999	$1,039,999	$1,039,999
Down Payment	$259,999	$259,999	$259,999	$259,999	$259,999	$259,999	$259,999
Property Appreciation	$38,999	$79,169	$120,545	$163,161	$207,056	$447,090	$1,855,439
Total Return	$1,382,855	$1,466,881	$1,552,112	$1,638,585	$1,726,336	$2,185,652	$4,471,125

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.96%

Cap Rate

10.11%

Return on Investment

30.44%

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

6 bed • 4.5 bath • 16 guests

Purchase Price

Est. $6,235/mo

This property is for sale!

Contact Agent

$166,931

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $788/night at 58% occupancy ($166,931.11). Airbtics projects $912/night at 56% occupancy ($186,537).

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$43,856

Profit

Revenue

$166,931

Operating Expenses

$35,381

Operating Income

$131,550

Mortgage & Taxes

$87,694

Profit (Cash Flow)

$43,856

$314,125

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$15,125

Closing Costs

$39,000

Total

$314,125

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.96%

Cap Rate

10.11%

Return on Investment

30.44%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$224,490

Your adjusted annual income

$150,000 - $224,490 = -$74,490

Taxes on -$74,490 (30%)

-$22,347

Your old tax bill

$45,000

Your new tax bill

-$22,347

Estimated tax savings

$67,347

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