BNBCalc Short Term Rental Investment Analysis 607 43rd Ave S, North Myrtle Beach, SC 29582, USA

5 bed • 4 bath • 12 guests • $560,000

BNB

Calc

Annual Revenue

$166,902

Profit (Cash Flow)

$94,349

Cap Rate

23.6%

Annual Revenue

$166,902

AirDNA projects $672/night at 68% occupancy ($166,901).

BNB Calc projects a 68% occupancy rate, $672 rate per night.

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

Return Metrics

66.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$94,348	$188,697	$283,046	$377,395	$471,744	$943,488	$2,830,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000
Down Payment	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Property Appreciation	$16,800	$34,104	$51,927	$70,284	$89,193	$192,593	$799,266
Total Return	$671,148	$782,801	$894,973	$1,007,680	$1,120,937	$1,696,081	$4,189,731

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.53%

Cap Rate

23.59%

Return on Investment

82.26%

607 43rd Ave S North Myrtle Beach, South Carolina, 29582-5146

5 bed • 4 bath • 12 guests

Purchase Price

Est. $2,686/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$166,902

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$94,349

Profit

Revenue

$166,902

Operating Expenses

$34,777

Operating Income

$132,125

Mortgage & Taxes

$37,776

Profit (Cash Flow)

$94,349

$141,800

Cash Investment

Down Payment

$112,000

Renos & Furnishing

$13,000

Closing Costs

$16,800

Total

$141,800

DSCR Ratio

Strong

3.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

66.53%

Cap Rate

23.59%

Return on Investment

82.26%

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

$26,578

Deductible property tax

$5,544

Your total deduction

-$37,077

Your adjusted annual income

$150,000 - -$37,077 = $187,077

Taxes on $187,077 (30%)

$56,123

Your old tax bill

$45,000

Your new tax bill

$56,123

Estimated tax savings

-$11,123

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