BNBCalc Short Term Rental Investment Analysis 9400 Shore Dr, Myrtle Beach, SC 29572, USA

2 bed • 2 bath • 6 guests • $220,000

BNB

Calc

Annual Revenue

$45,582

Profit (Cash Flow)

$11,529

Cap Rate

11.7%

Annual Revenue

$45,582

AirDNA projects $195/night at 64% occupancy ($45,582).

BNB Calc projects a 64% occupancy rate, $195 rate per night.

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

Return Metrics

17.49% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,529	$23,058	$34,588	$46,117	$57,646	$115,293	$345,880
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,053	$4,233	$6,547	$9,004	$11,613	$27,277	$167,200
Down Payment	$52,800	$52,800	$52,800	$52,800	$52,800	$52,800	$52,800
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$72,982	$93,489	$114,335	$135,533	$157,100	$271,032	$879,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.49%

Cap Rate

11.69%

Return on Investment

30.62%

9400 Shore Dr Myrtle Beach, South Carolina, 29572

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

Myrtle Beach

Guide

$45,582

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,529

Profit

Revenue

$45,582

Operating Expenses

$19,846

Operating Income

$25,737

Mortgage & Taxes

$14,207

Profit (Cash Flow)

$11,529

$65,900

Cash Investment

Down Payment

$52,800

Renos & Furnishing

$6,500

Closing Costs

$6,600

Total

$65,900

DSCR Ratio

Strong

1.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.49%

Cap Rate

11.69%

Return on Investment

30.62%

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

$9,919

Deductible property tax

$2,178

Your total deduction

$11,274

Your adjusted annual income

$150,000 - $11,274 = $138,726

Taxes on $138,726 (30%)

$41,618

Your old tax bill

$45,000

Your new tax bill

$41,618

Estimated tax savings

$3,382

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