BNBCalc Short Term Rental Investment Analysis 513 N Church St

4 bed • 2 bath • 12 guests • $398,679

BNB

Calc

Annual Revenue

$29,771

Profit (Cash Flow)

-$14,673

Cap Rate

3.1%

Annual Revenue

$29,771

AirDNA projects $209/night at 39% occupancy ($29,771).

BNB Calc projects a 39% occupancy rate, $209 rate per night.

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

Return Metrics

-14.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,672	-$29,345	-$44,018	-$58,691	-$73,364	-$146,728	-$440,184
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$318,943	$318,943	$318,943	$318,943	$318,943	$318,943	$318,943
Down Payment	$79,735	$79,735	$79,735	$79,735	$79,735	$79,735	$79,735
Property Appreciation	$11,960	$24,279	$36,968	$50,037	$63,499	$137,112	$569,019
Total Return	$395,966	$393,612	$391,628	$390,025	$388,814	$389,062	$527,513

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.35%

Cap Rate

3.06%

Return on Investment

1.17%

513 N Church St Walhalla, SC, 29691

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,912/mo

This property is for sale!

Contact Agent

$29,771

Annual Revenue

Projected nightly rate is $209/night at 39% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,673

Profit

Revenue

$29,771

Operating Expenses

$17,550

Operating Income

$12,221

Mortgage & Taxes

$26,894

Profit (Cash Flow)

-$14,673

$102,196

Cash Investment

Down Payment

$79,736

Renos & Furnishing

$10,500

Closing Costs

$11,960

Total

$102,196

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.35%

Cap Rate

3.06%

Return on Investment

1.17%

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

$18,922

Deductible property tax

$3,947

Your total deduction

$59,970

Your adjusted annual income

$150,000 - $59,970 = $90,030

Taxes on $90,030 (30%)

$27,009

Your old tax bill

$45,000

Your new tax bill

$27,009

Estimated tax savings

$17,991

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

75,794 sqft

Year built:

1910

Size:

6,772 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
106 N College St	4	2	2,079	-	9,148	1940	$0	-
105 Timberline Rdg	3	3	1,320	-	42,689	1983	$240,000	-
310 N Church St	3	2	1,040	-	14,810	2019	$209,900	74
222 Cub Cove Dr	3	2	1,694	-	24,829	2001	$240,000	53
101 S Laurel St	2	1	783	-	5,663	1952	$149,900	48
651 Playground Rd	3	2	1,740	-	32,670	1986	$330,000	-
105 Playground Rd	3	4	4,038	-	71,003	1972	$410,000	49
	-	-	0	-	16,117	-	$240,000	-
901 W Main St	4	2	1,972	-	12,197	1952	$155,000	-
518 N Church St	4	3	2,276	-	82,764	2003	$400,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 75,794 sqft

Building area: 6,772 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 500-03-08-006

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $6,107

County Est. Land Value: $34,800

Assessed Land Value: $1,392

County Est. Structure Value: $117,880

Market Estimate: $398,679

Sale history

Date	Sale Price	% Financed	Buyer
06/01/20	$0	0%	William G Moss
03/11/13	$0	0%	William G Moss
10/13/09	$212,500	138%	William G Moss, Kathy C Moss
05/12/06	$190,100	89%	Kevin H Thayer, Karen A Thayer

Ownership

Name: William G Moss

Owner Occupied: Yes

Owner Mailing Address: 513 N Church St, Walhalla, Sc 29691

Years Owned: 172

Home Equity: $8,900

Mortgage Balance Remaining: $184,000

Financed amount: 89%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No