BNBCalc Short Term Rental Investment Analysis 4722 Surf St, North Myrtle Beach, SC 29582, USA

3 bed • 2 bath • 10 guests • $565,000

BNB

Calc

Report by:

aaron@savvy.realty

Annual Revenue

$66,394

Profit (Cash Flow)

$6,570

Cap Rate

7.9%

Annual Revenue

$66,394

AirDNA projects $298/night at 61% occupancy ($66,394).

BNB Calc projects a 61% occupancy rate, $298 rate per night.

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

Return Metrics

4.74% 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)	$6,569	$13,139	$19,709	$26,278	$32,848	$65,697	$197,091
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,550	$11,443	$17,700	$24,342	$31,394	$73,740	$452,000
Down Payment	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000
Property Appreciation	$16,950	$34,408	$52,390	$70,912	$89,989	$194,312	$806,403
Total Return	$142,070	$171,991	$202,799	$234,533	$267,232	$446,750	$1,568,494

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.74%

Cap Rate

7.9%

Return on Investment

20.99%

4722 Surf St North Myrtle Beach, South Carolina, 29582-5358

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,710/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$66,394

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,570

Profit

Revenue

$66,394

Operating Expenses

$21,711

Operating Income

$44,683

Mortgage & Taxes

$38,113

Profit (Cash Flow)

$6,570

$138,450

Cash Investment

Down Payment

$113,000

Renos & Furnishing

$8,500

Closing Costs

$16,950

Total

$138,450

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.74%

Cap Rate

7.9%

Return on Investment

20.99%

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

$26,815

Deductible property tax

$5,593

Your total deduction

$50,577

Your adjusted annual income

$150,000 - $50,577 = $99,423

Taxes on $99,423 (30%)

$29,827

Your old tax bill

$45,000

Your new tax bill

$29,827

Estimated tax savings

$15,173

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