BNBCalc Short Term Rental Investment Analysis 663 William Hilton Pkwy apt 3105, Hilton Head Island, SC 29928, USA

2 bed • 2 bath • 8 guests • $250,000

BNB

Calc

Annual Revenue

$42,971

Profit (Cash Flow)

$4,203

Cap Rate

9.4%

Annual Revenue

$42,971

AirDNA projects $181/night at 65% occupancy ($42,970).

BNB Calc projects a 65% occupancy rate, $181 rate per night.

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

Return Metrics

5.49% 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)	$4,203	$8,406	$12,609	$16,812	$21,016	$42,032	$126,096
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$187,500	$187,500	$187,500	$187,500	$187,500	$187,500	$187,500
Down Payment	$62,500	$62,500	$62,500	$62,500	$62,500	$62,500	$62,500
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$261,703	$273,631	$285,791	$298,190	$310,834	$378,011	$732,911

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.49%

Cap Rate

9.38%

Return on Investment

21.62%

663 William Hilton Pkwy Hilton Head Island, South Carolina, 29928

2 bed • 2 bath • 8 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$42,971

Annual Revenue

Projected nightly rate is $181/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,203

Profit

Revenue

$42,971

Operating Expenses

$19,506

Operating Income

$23,465

Mortgage & Taxes

$19,262

Profit (Cash Flow)

$4,203

$76,500

Cash Investment

Down Payment

$62,500

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$76,500

DSCR Ratio

Acceptable

1.22

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.49%

Cap Rate

9.38%

Return on Investment

21.62%

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

$11,534

Deductible property tax

$2,750

Your total deduction

$19,007

Your adjusted annual income

$150,000 - $19,007 = $130,993

Taxes on $130,993 (30%)

$39,298

Your old tax bill

$45,000

Your new tax bill

$39,298

Estimated tax savings

$5,702

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