BNBCalc Short Term Rental Investment Analysis 77 Channel Bluff Avenue, Pawleys Island, South Carolina 29585, United States

5 bed • 3 bath • 11 guests • $566,400

BNB

Calc

Annual Revenue

$111,195

Profit (Cash Flow)

$44,852

Cap Rate

14.7%

Annual Revenue

$111,195

AirDNA projects $516/night at 59% occupancy ($111,194).

BNB Calc projects a 59% occupancy rate, $516 rate per night.

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

Return Metrics

31.36% 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)	$44,851	$89,703	$134,555	$179,407	$224,259	$448,519	$1,345,559
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,564	$11,471	$17,743	$24,402	$31,472	$73,923	$453,120
Down Payment	$113,280	$113,280	$113,280	$113,280	$113,280	$113,280	$113,280
Property Appreciation	$16,992	$34,493	$52,520	$71,088	$90,212	$194,794	$808,401
Total Return	$180,688	$248,949	$318,100	$388,178	$459,224	$830,517	$2,720,361

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.36%

Cap Rate

14.66%

Return on Investment

47.13%

77 County Rd S-22-757 Pawleys Island, South Carolina, 29585-5131

5 bed • 3 bath • 11 guests

Purchase Price

Est. $2,717/mo

Inquire about this property

Contact Agent

$566,400

Zestimate

$111,195

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$44,852

Profit

Revenue

$111,195

Operating Expenses

$28,135

Operating Income

$83,060

Mortgage & Taxes

$38,208

Profit (Cash Flow)

$44,852

$143,022

Cash Investment

Down Payment

$113,280

Renos & Furnishing

$12,750

Closing Costs

$16,992

Total

$143,022

DSCR Ratio

Strong

2.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.36%

Cap Rate

14.66%

Return on Investment

47.13%

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

$26,882

Deductible property tax

$5,607

Your total deduction

$13,020

Your adjusted annual income

$150,000 - $13,020 = $136,980

Taxes on $136,980 (30%)

$41,094

Your old tax bill

$45,000

Your new tax bill

$41,094

Estimated tax savings

$3,906

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