BNBCalc Short Term Rental Investment Analysis 765 Dragoon Dr, Mt Pleasant, SC 29464, USA

4 bed • 3 bath • 12 guests • $1,049,000

BNB

Calc

Report by:

logan.duckworth@xero.com

Annual Revenue

$85,394

Profit (Cash Flow)

-$9,549

Cap Rate

5.8%

Annual Revenue

$85,394

AirDNA projects $334/night at 70% occupancy ($85,394).

BNB Calc projects a 70% occupancy rate, $334 rate per night.

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

Return Metrics

-3.78% 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)	-$9,549	-$19,098	-$28,648	-$38,197	-$47,747	-$95,494	-$286,482
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,305	$21,246	$32,862	$45,194	$58,287	$136,909	$839,200
Down Payment	$209,800	$209,800	$209,800	$209,800	$209,800	$209,800	$209,800
Property Appreciation	$31,470	$63,884	$97,270	$131,658	$167,078	$360,768	$1,497,198
Total Return	$242,026	$275,831	$311,284	$348,455	$387,419	$611,983	$2,259,715

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.78%

Cap Rate

5.83%

Return on Investment

12.78%

765 Dragoon Dr Mount Pleasant, South Carolina, 29464-3016

4 bed • 3 bath • 12 guests

Purchase Price

Est. $5,031/mo

Inquire about this property

Contact Agent

Mount Pleasant

Zoning

Laws

$85,394

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,549

Profit

Revenue

$85,394

Operating Expenses

$24,181

Operating Income

$61,213

Mortgage & Taxes

$70,762

Profit (Cash Flow)

-$9,549

$252,020

Cash Investment

Down Payment

$209,800

Renos & Furnishing

$10,750

Closing Costs

$31,470

Total

$252,020

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.78%

Cap Rate

5.83%

Return on Investment

12.78%

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

$49,787

Deductible property tax

$10,385

Your total deduction

$114,956

Your adjusted annual income

$150,000 - $114,956 = $35,044

Taxes on $35,044 (30%)

$10,513

Your old tax bill

$45,000

Your new tax bill

$10,513

Estimated tax savings

$34,487

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