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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.39%

Cap Rate

7.82%

Return on Investment

20.55%

property-location

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

4 bed • 3 bath • 10 guests

Est. $3,161/mo

Agent

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

Guide

$74,324

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

4.39%

Cap Rate

7.82%

Profit (Cummulative)

$7,127

$6,474

$10,750

$19,770

$0

Total Gain

$33,371

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