BNBCalc Short Term Rental Investment Analysis 909 Perrin Dr, North Myrtle Beach, SC 29582, USA

5 bed • 4 bath • 14 guests • $784,000

BNB

Calc

Annual Revenue

$120,268

Profit (Cash Flow)

$12,393

Cap Rate

8.3%

Annual Revenue

$120,268

AirDNA projects $588/night at 56% occupancy ($120,267).

BNB Calc projects a 56.00000000000001% occupancy rate, $588 rate per night.

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

Return Metrics

6.68% 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)	$12,392	$24,785	$37,178	$49,571	$61,964	$123,928	$371,784
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,702	$15,879	$24,560	$33,777	$43,563	$102,323	$627,200
Down Payment	$156,800	$156,800	$156,800	$156,800	$156,800	$156,800	$156,800
Property Appreciation	$16,463	$33,273	$50,436	$67,959	$85,850	$181,102	$678,474
Total Return	$193,358	$230,738	$268,975	$308,108	$348,177	$564,153	$1,834,259

Property Appreciation:

2.1%

Revenue Appreciation:

Cash on Cash Return

6.68%

Cap Rate

8.32%

Return on Investment

19.71%

909 Perrin Dr North Myrtle Beach, South Carolina, 29582-3541

5 bed • 4 bath • 14 guests

Purchase Price

Est. $3,760/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$120,268

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,393

Profit

Revenue

$120,268

Operating Expenses

$54,989

Operating Income

$65,279

Mortgage & Taxes

$52,886

Profit (Cash Flow)

$12,393

$185,480

Cash Investment

Down Payment

$156,800

Renos & Furnishing

$13,000

Closing Costs

$15,680

Total

$185,480

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

2.1%

Revenue Appreciation

Cash on Cash Return

6.68%

Cap Rate

8.32%

Return on Investment

19.71%

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

$37,209

Deductible property tax

$7,762

Your total deduction

$67,071

Your adjusted annual income

$150,000 - $67,071 = $82,929

Taxes on $82,929 (30%)

$24,879

Your old tax bill

$45,000

Your new tax bill

$24,879

Estimated tax savings

$20,121

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