BNBCalc Short Term Rental Investment Analysis 503 41st Ave S, North Myrtle Beach, SC 29582, USA

3 bed • 2 bath • 10 guests • $419,000

BNB

Calc

Annual Revenue

$55,839

Profit (Cash Flow)

$7,235

Cap Rate

8.5%

Annual Revenue

$55,839

AirDNA projects $273/night at 56% occupancy ($55,838).

BNB Calc projects a 56.00000000000001% occupancy rate, $273 rate per night.

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

Return Metrics

6.89% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,235	$14,470	$21,705	$28,940	$36,175	$72,350	$217,052
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,116	$8,486	$13,126	$18,052	$23,281	$54,685	$335,200
Down Payment	$83,800	$83,800	$83,800	$83,800	$83,800	$83,800	$83,800
Property Appreciation	$12,570	$25,517	$38,852	$52,588	$66,735	$144,100	$598,022
Total Return	$107,721	$132,273	$157,484	$183,380	$209,993	$354,937	$1,234,075

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.89%

Cap Rate

8.47%

Return on Investment

22.81%

503 41st Ave S North Myrtle Beach, South Carolina, 29582-5177

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,010/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$55,839

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,235

Profit

Revenue

$55,839

Operating Expenses

$20,339

Operating Income

$35,499

Mortgage & Taxes

$28,264

Profit (Cash Flow)

$7,235

$104,870

Cash Investment

Down Payment

$83,800

Renos & Furnishing

$8,500

Closing Costs

$12,570

Total

$104,870

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.89%

Cap Rate

8.47%

Return on Investment

22.81%

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

$19,886

Deductible property tax

$4,148

Your total deduction

$35,448

Your adjusted annual income

$150,000 - $35,448 = $114,552

Taxes on $114,552 (30%)

$34,366

Your old tax bill

$45,000

Your new tax bill

$34,366

Estimated tax savings

$10,634

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