BNBCalc Short Term Rental Investment Analysis 816 Perrin Dr, North Myrtle Beach, SC 29582, USA

2 bed • 2 bath • 6 guests • $266,700

BNB

Calc

Annual Revenue

$42,953

Profit (Cash Flow)

$5,458

Cap Rate

8.8%

Annual Revenue

$42,953

AirDNA projects $196/night at 60% occupancy ($42,952).

BNB Calc projects a 60% occupancy rate, $196 rate per night.

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

Return Metrics

8.04% 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)	$5,458	$10,916	$16,374	$21,832	$27,290	$54,581	$163,743
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$213,360	$213,360	$213,360	$213,360	$213,360	$213,360	$213,360
Down Payment	$53,340	$53,340	$53,340	$53,340	$53,340	$53,340	$53,340
Property Appreciation	$8,001	$16,242	$24,730	$33,473	$42,478	$91,722	$380,650
Total Return	$280,159	$293,858	$307,804	$322,005	$336,468	$413,003	$811,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.04%

Cap Rate

8.79%

Return on Investment

23.7%

816 Perrin Dr North Myrtle Beach, South Carolina, 29582

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,279/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$42,953

Annual Revenue

AirDNA projects $196/night at 60% occupancy ($42,952.69).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,458

Profit

Revenue

$42,953

Operating Expenses

$19,504

Operating Income

$23,449

Mortgage & Taxes

$17,991

Profit (Cash Flow)

$5,458

$67,841

Cash Investment

Down Payment

$53,340

Renos & Furnishing

$6,500

Closing Costs

$8,001

Total

$67,841

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.04%

Cap Rate

8.79%

Return on Investment

23.7%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$12,658

Deductible property tax

$2,640

Your total deduction

$53,157

Your adjusted annual income

$150,000 - $53,157 = $96,843

Taxes on $96,843 (30%)

$29,053

Your old tax bill

$45,000

Your new tax bill

$29,053

Estimated tax savings

$15,947