BNBCalc Short Term Rental Investment Analysis 4309 Beverly Ct, North Myrtle Beach, SC 29582, USA

3 bed • 2 bath • 8 guests • $475,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$56,836

Profit (Cash Flow)

$4,325

Cap Rate

7.7%

Annual Revenue

$56,836

AirDNA projects $247/night at 63% occupancy ($56,835).

BNB Calc projects a 63% occupancy rate, $247 rate per night.

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

Return Metrics

3.67% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,324	$8,649	$12,974	$17,299	$21,624	$43,249	$129,749
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,666	$9,620	$14,880	$20,464	$26,393	$61,994	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$118,241	$142,198	$166,900	$192,381	$218,673	$363,604	$1,282,699

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.67%

Cap Rate

7.65%

Return on Investment

19.73%

4309 Beverly Ct North Myrtle Beach, South Carolina, 29582

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

$56,836

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,325

Profit

Revenue

$56,836

Operating Expenses

$20,469

Operating Income

$36,367

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$4,325

$117,750

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$8,500

Closing Costs

$14,250

Total

$117,750

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.67%

Cap Rate

7.65%

Return on Investment

19.73%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$43,905

Your adjusted annual income

$150,000 - $43,905 = $106,095

Taxes on $106,095 (30%)

$31,828

Your old tax bill

$45,000

Your new tax bill

$31,828

Estimated tax savings

$13,172

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