BNBCalc Short Term Rental Investment Analysis 958 Carmel Dr, Charleston, SC 29412, USA

3 bed • 3 bath • 9 guests • $900,000

BNB

Calc

Annual Revenue

$113,627

Profit (Cash Flow)

$25,065

Cap Rate

9.5%

Annual Revenue

$113,627

AirDNA projects $454/night at 61% occupancy ($101,150).

BNB Calc projects a 61% occupancy rate, $510 rate per night.

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

Return Metrics

11.61% 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)	$25,064	$50,129	$75,194	$100,258	$125,323	$250,646	$751,940
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$952,064	$1,004,939	$1,058,648	$1,113,216	$1,168,670	$1,460,171	$2,936,476

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.61%

Cap Rate

9.53%

Return on Investment

28.23%

958 Carmel Dr Charleston, South Carolina, 29412-4302

3 bed • 3 bath • 9 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

Charleston

Zoning

Laws

$113,627

Annual Revenue

Projected nightly rate is $454/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,065

Profit

Revenue

$113,627

Operating Expenses

$27,852

Operating Income

$85,776

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$25,065

$215,750

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$8,750

Closing Costs

$27,000

Total

$215,750

DSCR Ratio

Strong

1.41

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.61%

Cap Rate

9.53%

Return on Investment

28.23%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$65,304

Your adjusted annual income

$150,000 - $65,304 = $84,696

Taxes on $84,696 (30%)

$25,409

Your old tax bill

$45,000

Your new tax bill

$25,409

Estimated tax savings

$19,591

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