BNBCalc Short Term Rental Investment Analysis 921 Strand Ave, North Myrtle Beach, SC 29582, USA

5 bed • 3 bath • 12 guests • $789,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$92,451

Profit (Cash Flow)

$18,012

Cap Rate

8.5%

Annual Revenue

$92,451

AirDNA projects $452/night at 56% occupancy ($92,450).

BNB Calc projects a 56.00000000000001% occupancy rate, $452 rate per night.

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

Return Metrics

9.27% 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)	$18,011	$36,023	$54,035	$72,047	$90,059	$180,119	$540,359
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,312	$19,101	$29,391	$40,207	$51,577	$117,768	$631,200
Down Payment	$157,800	$157,800	$157,800	$157,800	$157,800	$157,800	$157,800
Property Appreciation	$23,670	$48,050	$73,161	$99,026	$125,667	$271,350	$1,126,110
Total Return	$208,794	$260,975	$314,388	$369,081	$425,104	$727,038	$2,455,469

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.27%

Cap Rate

8.53%

Return on Investment

26.25%

921 Strand Ave North Myrtle Beach, South Carolina, 29582-3523

5 bed • 3 bath • 12 guests

Purchase Price

Est. $3,784/mo

Inquire about this property

Contact Agent

North Myrtle Beach

Guide

$92,451

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,012

Profit

Revenue

$92,451

Operating Expenses

$25,099

Operating Income

$67,352

Mortgage & Taxes

$49,340

Profit (Cash Flow)

$18,012

$194,220

Cash Investment

Down Payment

$157,800

Renos & Furnishing

$12,750

Closing Costs

$23,670

Total

$194,220

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.27%

Cap Rate

8.53%

Return on Investment

26.25%

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

$31,134

Deductible property tax

$8,679

Your total deduction

$60,351

Your adjusted annual income

$150,000 - $60,351 = $89,649

Taxes on $89,649 (30%)

$26,895

Your old tax bill

$45,000

Your new tax bill

$26,895

Estimated tax savings

$18,105

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