BNBCalc Short Term Rental Investment Analysis 500 35th Ave S, North Myrtle Beach, SC 29582, USA

4 bed • 3 bath • 10 guests • $659,000

BNB

Calc

Annual Revenue

$74,324

Profit (Cash Flow)

$7,127

Cap Rate

7.8%

Annual Revenue

$74,324

AirDNA projects $323/night at 63% occupancy ($74,323).

BNB Calc projects a 63% occupancy rate, $323 rate per night.

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

Return Metrics

4.39% 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)	$7,127	$14,254	$21,382	$28,509	$35,636	$71,273	$213,821
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,474	$13,347	$20,644	$28,392	$36,617	$86,008	$527,200
Down Payment	$131,800	$131,800	$131,800	$131,800	$131,800	$131,800	$131,800
Property Appreciation	$19,770	$40,133	$61,107	$82,710	$104,961	$226,640	$940,565
Total Return	$165,171	$199,535	$234,934	$271,412	$309,015	$515,723	$1,813,387

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.39%

Cap Rate

7.82%

Return on Investment

20.55%

500 35th Ave S North Myrtle Beach, South Carolina, 29582-4902

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,161/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$74,324

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,127

Profit

Revenue

$74,324

Operating Expenses

$22,742

Operating Income

$51,581

Mortgage & Taxes

$44,454

Profit (Cash Flow)

$7,127

$162,320

Cash Investment

Down Payment

$131,800

Renos & Furnishing

$10,750

Closing Costs

$19,770

Total

$162,320

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.39%

Cap Rate

7.82%

Return on Investment

20.55%

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

$31,277

Deductible property tax

$6,524

Your total deduction

$59,642

Your adjusted annual income

$150,000 - $59,642 = $90,358

Taxes on $90,358 (30%)

$27,107

Your old tax bill

$45,000

Your new tax bill

$27,107

Estimated tax savings

$17,893

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