BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 915 N Ocean Blvd 303, Surfside Beach, SC 29575

3 bed β€’ 3 bath β€’ 9 guests β€’ $675,000

BNB

Calc

Annual Revenue

$55,707

Profit (Cash Flow)

-$10,748

Cap Rate

5.2%

Annual Revenue

$55,707

AirDNA projects $242/night at 63% occupancy ($55,685). Airbtics projects $246/night at 62% occupancy ($55,707). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $246 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,208$64,837$80,912$99,389
Occupancy50%66%78%84%
Nightly Rate$184$223$273$320

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Newly renovated Beach Paradise. Family friendly
$32,364
$154
48%
323$190βœ…βŒβŒY / Y⭐️ 4.5 (23)
Windhaven 101
$62,039
$253
67%
323$0βœ…βŒβŒY / Y⭐️ 4 (1)
Ocean Lakes Home w/ Golf Cart
$67,636
$280
66%
322$0❌❌❌Y / Y⭐️ 4.7 (7)
Ocean Lakes Beach House!!!
$39,741
$153
59%
322$150βœ…βŒβœ…Y / Y⭐️ 4.8 (55)
Sand In Our Boots
$68,549
$205
75%
323$115βœ…βŒβŒY / Y⭐️ 4.9 (17)
A wave from it all
$20,988
$181
31%
315$75❌❌❌Y / Y⭐️ 4.8 (30)
Once Upon a Tide
$153,711
$506
83%
323$0❌❌❌Y / Y⭐️ 5 (4)
Grand Palms, SC, 3 Bedroom Plus #1
$93,354
$300
79%
331$99βœ…βœ…βŒY / Y⭐️ 5 (1)
July 4th week Myrtle Beach 3 BR resort condo
$85,034
$242
96%
337$0βœ…βŒβŒN / N⭐️ 4 (1)

Return Metrics

-6.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,748-$21,496-$32,244-$42,993-$53,741-$107,482-$322,448
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$540,000$540,000$540,000$540,000$540,000$540,000$540,000
Down Payment$135,000$135,000$135,000$135,000$135,000$135,000$135,000
Property Appreciation$20,250$41,107$62,590$84,718$107,510$232,143$963,402
Total Return$684,501$694,610$705,345$716,725$728,768$799,660$1,315,954

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.55%

Cap Rate

5.15%

Return on Investment

9.83%

property-location

915 N Ocean Blvd 303 Surfside Beach, SC, 29575

3 bed β€’ 3 bath β€’ 9 guests

Est. $3,238/mo

Agent

This property is for sale!

Contact Agent

-14

Airbnb Investor Score

-$10,748

Annual Profit

5.2%

Cap Rate

-6.6%

Cash on Cash

$55,707

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 63% occupancy.Projected nightly rate is $246/night at 62% occupancy.

Top 61% of comparables

Top 41% of comparables


10

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$64,278

Avg annual revenue

62%

Avg occupancy rate

$246

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$105k

$155k

Sign up to see the data on 10 all comparables

-$10,748

Profit

Revenue

$55,707

Operating Expenses

$20,922

Operating Income

$34,785

Mortgage & Taxes

$45,533

Profit (Cash Flow)

-$10,748

$164,000

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$8,750

Closing Costs

$20,250

Total

$164,000

DSCR Ratio

Weak

0.76

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.55%

Cap Rate

5.15%

Profit (Cummulative)

-$10,748

$540,000

$8,750

$20,250

$0

Total Gain

$16,133

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

$32,036

Deductible property tax

$6,682

Your total deduction

$78,827

Your adjusted annual income

$150,000 - $78,827 = $71,173


Taxes on $71,173 (30%)

$21,352

Your old tax bill

$45,000

Your new tax bill

$21,352


Estimated tax savings

$23,648

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -