BNBCalc Short Term Rental Investment Analysis 7200 N Ocean Blvd unit 218, Myrtle Beach, SC 29572, USA

2 bed • 1 bath • 6 guests • $159,000

BNB

Calc

Annual Revenue

$47,679

Profit (Cash Flow)

$17,675

Cap Rate

17.9%

Annual Revenue

$47,679

AirDNA projects $214/night at 61% occupancy ($47,678).

BNB Calc projects a 61% occupancy rate, $214 rate per night.

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

Return Metrics

41.27% 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)	$17,675	$35,350	$53,025	$70,700	$88,375	$176,750	$530,251
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,562	$3,220	$4,981	$6,850	$8,834	$20,751	$127,200
Down Payment	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800	$31,800
Property Appreciation	$4,770	$9,683	$14,743	$19,955	$25,324	$54,682	$226,934
Total Return	$55,807	$80,053	$104,549	$129,306	$154,334	$283,984	$916,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.27%

Cap Rate

17.86%

Return on Investment

56.06%

7200 N Ocean Blvd Myrtle Beach, South Carolina, 29572-3844

2 bed • 1 bath • 6 guests

Purchase Price

Est. $763/mo

Inquire about this property

Contact Agent

Myrtle Beach

Guide

$47,679

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,675

Profit

Revenue

$47,679

Operating Expenses

$19,278

Operating Income

$28,401

Mortgage & Taxes

$10,726

Profit (Cash Flow)

$17,675

$42,820

Cash Investment

Down Payment

$31,800

Renos & Furnishing

$6,250

Closing Costs

$4,770

Total

$42,820

DSCR Ratio

Strong

2.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.27%

Cap Rate

17.86%

Return on Investment

56.06%

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

$7,546

Deductible property tax

$1,574

Your total deduction

-$1,061

Your adjusted annual income

$150,000 - -$1,061 = $151,061

Taxes on $151,061 (30%)

$45,318

Your old tax bill

$45,000

Your new tax bill

$45,318

Estimated tax savings

-$318

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