BNBCalc Short Term Rental Investment Analysis 522 22nd Ave S, North Myrtle Beach, SC, USA

4 bed • 2 bath • 10 guests • $799,000

BNB

Calc

Annual Revenue

$96,074

Profit (Cash Flow)

$16,606

Cap Rate

8.8%

Annual Revenue

$96,074

AirDNA projects $411/night at 64% occupancy ($96,073).

BNB Calc projects a 64% occupancy rate, $411 rate per night.

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

Return Metrics

8.54% 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)	$16,606	$33,212	$49,818	$66,424	$83,030	$166,061	$498,184
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,849	$16,183	$25,030	$34,423	$44,396	$104,280	$639,200
Down Payment	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800
Property Appreciation	$23,970	$48,659	$74,088	$100,281	$127,259	$274,789	$1,140,382
Total Return	$208,225	$257,854	$308,737	$360,930	$414,487	$704,931	$2,437,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.54%

Cap Rate

8.82%

Return on Investment

24.92%

522 22nd Ave S North Myrtle Beach, South Carolina, 29582-4218

4 bed • 2 bath • 10 guests

Purchase Price

Est. $3,832/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$96,074

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,606

Profit

Revenue

$96,074

Operating Expenses

$25,570

Operating Income

$70,504

Mortgage & Taxes

$53,898

Profit (Cash Flow)

$16,606

$194,270

Cash Investment

Down Payment

$159,800

Renos & Furnishing

$10,500

Closing Costs

$23,970

Total

$194,270

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.54%

Cap Rate

8.82%

Return on Investment

24.92%

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

$37,921

Deductible property tax

$7,910

Your total deduction

$63,998

Your adjusted annual income

$150,000 - $63,998 = $86,002

Taxes on $86,002 (30%)

$25,800

Your old tax bill

$45,000

Your new tax bill

$25,800

Estimated tax savings

$19,200

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