BNBCalc Short Term Rental Investment Analysis 4314 S Ocean Blvd, North Myrtle Beach, SC 29582, USA

2 bed • 2 bath • 6 guests • $235,000

BNB

Calc

Annual Revenue

$36,393

Profit (Cash Flow)

$2,729

Cap Rate

7.9%

Annual Revenue

$36,393

AirDNA projects $188/night at 53% occupancy ($36,392).

BNB Calc projects a 53% occupancy rate, $188 rate per night.

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

Return Metrics

4.5% 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)	$2,729	$5,458	$8,188	$10,917	$13,647	$27,294	$81,884
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000
Down Payment	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000
Property Appreciation	$7,050	$14,311	$21,790	$29,494	$37,429	$80,820	$335,406
Total Return	$244,779	$254,770	$264,979	$275,412	$286,076	$343,115	$652,290

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.5%

Cap Rate

7.9%

Return on Investment

19.96%

4314 S Ocean Blvd North Myrtle Beach, South Carolina, 29582

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,127/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$36,393

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,729

Profit

Revenue

$36,393

Operating Expenses

$17,811

Operating Income

$18,582

Mortgage & Taxes

$15,852

Profit (Cash Flow)

$2,729

$60,550

Cash Investment

Down Payment

$47,000

Renos & Furnishing

$6,500

Closing Costs

$7,050

Total

$60,550

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.5%

Cap Rate

7.9%

Return on Investment

19.96%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$21,449

Your adjusted annual income

$150,000 - $21,449 = $128,551

Taxes on $128,551 (30%)

$38,565

Your old tax bill

$45,000

Your new tax bill

$38,565

Estimated tax savings

$6,435

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