BNBCalc Short Term Rental Investment Analysis 4395 Mill Pond Rd, Myrtle Beach, SC 29588, USA

7 bed • 6 bath • 16 guests • $449,000

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$163,114

Profit (Cash Flow)

$98,541

Cap Rate

28.7%

Annual Revenue

$163,114

AirDNA projects $629/night at 71% occupancy ($163,114).

BNB Calc projects a 71% occupancy rate, $629 rate per night.

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

Return Metrics

81.59% 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)	$98,541	$197,082	$295,623	$394,165	$492,706	$985,413	$2,956,239
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,411	$9,094	$14,066	$19,344	$24,948	$58,600	$359,200
Down Payment	$89,800	$89,800	$89,800	$89,800	$89,800	$89,800	$89,800
Property Appreciation	$13,470	$27,344	$41,634	$56,353	$71,514	$154,418	$640,840
Total Return	$206,222	$323,320	$441,124	$559,663	$678,969	$1,288,232	$4,046,080

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.59%

Cap Rate

28.69%

Return on Investment

96.4%

4395 Mill Pond Rd Myrtle Beach, South Carolina, 29588-8619

7 bed • 6 bath • 16 guests

Purchase Price

Est. $2,154/mo

Inquire about this property

Contact Agent

$163,114

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$98,541

Profit

Revenue

$163,114

Operating Expenses

$34,285

Operating Income

$128,829

Mortgage & Taxes

$30,288

Profit (Cash Flow)

$98,541

$120,770

Cash Investment

Down Payment

$89,800

Renos & Furnishing

$17,500

Closing Costs

$13,470

Total

$120,770

DSCR Ratio

Strong

4.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

81.59%

Cap Rate

28.69%

Return on Investment

96.4%

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

$21,310

Deductible property tax

$4,445

Your total deduction

-$51,645

Your adjusted annual income

$150,000 - -$51,645 = $201,645

Taxes on $201,645 (30%)

$60,493

Your old tax bill

$45,000

Your new tax bill

$60,493

Estimated tax savings

-$15,493

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