BNBCalc Short Term Rental Investment Analysis 43 Windy Lane, Pawleys Island, SC, USA

4 bed • 3 bath • 10 guests • $550,000

BNB

Calc

Annual Revenue

$93,488

Profit (Cash Flow)

$31,153

Cap Rate

12.4%

Annual Revenue

$93,488

AirDNA projects $316/night at 81% occupancy ($93,487).

BNB Calc projects a 81% occupancy rate, $316 rate per night.

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

Return Metrics

22.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,153	$62,306	$93,459	$124,612	$155,765	$311,531	$934,594
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$597,653	$645,801	$694,459	$743,642	$793,366	$1,050,685	$2,269,589

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.69%

Cap Rate

12.4%

Return on Investment

38.65%

43 Windy Ln Pawleys Island, South Carolina, 29585-6117

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$93,488

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,153

Profit

Revenue

$93,488

Operating Expenses

$25,233

Operating Income

$68,254

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$31,153

$137,250

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$10,750

Closing Costs

$16,500

Total

$137,250

DSCR Ratio

Strong

1.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.69%

Cap Rate

12.4%

Return on Investment

38.65%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$24,818

Your adjusted annual income

$150,000 - $24,818 = $125,182

Taxes on $125,182 (30%)

$37,555

Your old tax bill

$45,000

Your new tax bill

$37,555

Estimated tax savings

$7,445

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