BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4611 Lewis Cir, North Myrtle Beach, SC 29582, USA

4 bed • 4 bath • 12 guests • $749,000

BNB

Calc

Report by:

aaron@savvy.realty

Annual Revenue

$90,201

Profit (Cash Flow)

$14,869

Cap Rate

8.7%

Annual Revenue

$90,201

AirDNA projects $392/night at 63% occupancy ($90,200).

BNB Calc projects a 63% occupancy rate, $392 rate per night.

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


Return Metrics

8.11% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,869$29,738$44,608$59,477$74,346$148,693$446,081
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$7,358$15,170$23,464$32,269$41,618$97,755$599,200
Down Payment$149,800$149,800$149,800$149,800$149,800$149,800$149,800
Property Appreciation$22,470$45,614$69,452$94,006$119,296$257,593$1,069,019
Total Return$194,497$240,323$287,324$335,553$385,061$653,842$2,264,101

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.11%

Cap Rate

8.73%

Return on Investment

24.38%

property-location

4611 Lewis Cir North Myrtle Beach, South Carolina, 29582-5365

4 bed • 4 bath • 12 guests

Est. $3,593/mo

Agent

Inquire about this property

Contact Agent

$90,201

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$14,869

Profit

Revenue

$90,201

Operating Expenses

$24,806

Operating Income

$65,395

Mortgage & Taxes

$50,525

Profit (Cash Flow)

$14,869

$183,270

Cash Investment

Down Payment

$149,800

Renos & Furnishing

$11,000

Closing Costs

$22,470

Total

$183,270

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.11%

Cap Rate

8.73%

Profit (Cummulative)

$14,869

$7,358

$11,000

$22,470

$0

Total Gain

$44,698

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

$35,548

Deductible property tax

$7,415

Your total deduction

$60,851

Your adjusted annual income

$150,000 - $60,851 = $89,149


Taxes on $89,149 (30%)

$26,745

Your old tax bill

$45,000

Your new tax bill

$26,745


Estimated tax savings

$18,255

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