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:

aaron@savvy.realty

Annual Revenue

$108,039

Profit (Cash Flow)

$27,691

Cap Rate

10.3%

Annual Revenue

$108,039

AirDNA projects $510/night at 56% occupancy ($104,313).

BNB Calc projects a 58% occupancy rate, $510 rate per night.

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

Return Metrics

14.25% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,690	$55,381	$83,071	$110,762	$138,453	$276,906	$830,718
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,751	$15,980	$24,717	$33,993	$43,840	$102,975	$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	$216,911	$277,211	$338,750	$401,582	$465,761	$809,032	$2,745,828

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.25%

Cap Rate

10.25%

Return on Investment

30.43%

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

$108,039

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,691

Profit

Revenue

$108,039

Operating Expenses

$27,125

Operating Income

$80,914

Mortgage & Taxes

$53,223

Profit (Cash Flow)

$27,691

$194,220

Cash Investment

Down Payment

$157,800

Renos & Furnishing

$12,750

Closing Costs

$23,670

Total

$194,220

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.25%

Cap Rate

10.25%

Return on Investment

30.43%

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

$37,447

Deductible property tax

$7,811

Your total deduction

$52,234

Your adjusted annual income

$150,000 - $52,234 = $97,766

Taxes on $97,766 (30%)

$29,330

Your old tax bill

$45,000

Your new tax bill

$29,330

Estimated tax savings

$15,670

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