BNBCalc Short Term Rental Investment Analysis 971 Cat Briar Ct, Longs, SC 29568

4 bed • 3 bath • 12 guests • $670,000

BNB

Calc

Annual Revenue

$41,543

Profit (Cash Flow)

-$22,734

Cap Rate

3.4%

Annual Revenue

$41,543

AirDNA projects $242/night at 47% occupancy ($41,542). Airbtics projects $429/night at 61% occupancy ($95,580). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 47% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,583	$108,966	$150,143	$187,795
Occupancy	51%	64%	75%	79%
Nightly Rate	$258	$455	$533	$630

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Valentine - A Large Cozy Home Close To It All	$53,046	$285	47%	4	2	3	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Ocean Blue 1102 - Oceanfront, Indoor Lazy River, Pool	$133,884	$515	70%	4	4	1	$215	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Luxury Cottage w/ OceanView- steps to the beach!	$54,750	$265	53%	4	4	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (107)
Steps from Beach 4BR Raised Beach House	$85,607	$390	57%	4	4	2	$285	✅	❌	❌	Y / Y	⭐️ 4.8 (166)
Modern Luxury Seascape -steps to the beach!	$76,926	$458	45%	4	4	2	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
4 Bedroom! Pool right out the Door!	$114,304	$531	57%	4	4	2	$320	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Beach House Steps to Ocean!	$61,505	$282	59%	4	4	3	$275	✅	❌	✅	Y / Y	⭐️ 4.8 (34)
Ocean Blue 602 - Oceanfront, Indoor Lazy River, Pool	$154,609	$869	48%	4	4	1	$215	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
⭐️Commander's Cottage - Steps to the Beach!	$55,115	$230	62%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (112)
Walks on the Beach	$66,943	$259	67%	4	4	3	$265	✅	❌	❌	Y / Y	⭐️ 5 (134)
Ocean Blue 502 - Oceanfront, Indoor Lazy River, Pool	$252,540	$869	79%	4	4	1	$215	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
Ocean Blue 1002 - Oceanfront	$110,088	$515	58%	4	4	1	$215	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Ocean Breeze~Amazing Location~Steps to the Beach!	$83,869	$453	50%	4	4	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (113)
Ocean View Beach House	$64,609	$315	55%	4	4	5	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (48)
MyrtleBeachHaven4bd-4bthParking*Pool	$161,988	$615	71%	4	4	1	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (39)
Tropical Oasis	$66,103	$353	44%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Beautiful Sea Breeze Beach House	$76,177	$236	83%	4	4	2	$260	✅	❌	✅	Y / Y	⭐️ 5 (330)
Clean fenced yard * Grill * Affordable	$71,787	$226	83%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (160)
Ocean Blue Penthouse 2 - 4 Bedroom Oceanfront	$246,244	$869	77%	4	4	1	$215	✅	❌	❌	Y / Y	⭐️ 4 (2)
Water Front Wonderland Myrtle Beach Pets Welcome !	$125,167	$629	52%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (7)
Myrtle Beach Home < 1 Mi to Arrowhead Country Club	$134,589	$484	71%	4	3	2	$258	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Spacious Myrtle Beach House Rental: 5 Mi to Beach!	$38,222	$177	59%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Spacious Myrtle Beach House w/ Deck + Gas Grill!	$141,547	$518	71%	4	3	3	$310	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
4-Bedrooms and 5-Beds Beach House in Myrtle Beach!	$43,436	$220	50%	4	4	2	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Dockside Danny’s	$75,743	$494	38%	4	4	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (76)
Stylish Home w/Golf Cart + Pool + Close to Beach	$83,294	$383	58%	4	3	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (43)
Grand Atlantic Resort 601	$76,017	$249	67%	4	3	1	$447	✅	✅	❌	Y / Y	⭐️ 4 (2)
Spacious Central Home Fenced Backyard	$46,189	$136	90%	4	3	3	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
4BR/3BA Oceanfront, large balcony, many amenities,	$133,660	$543	66%	4	3	7	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
Chic Accessible 4King Private Pool&Yard GameGarage	$74,591	$258	74%	4	3	1	$390	✅	❌	✅	Y / Y	⭐️ 5 (38)
4BR/3BA Direct Oceanfront, 8th fl, Large Balcony	$167,650	$552	82%	4	3	7	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (63)
Splendid 4 bdrm/ 3 bath Oceanfront Condo (GRA1901)	$138,039	$531	69%	4	3	2	$192	✅	✅	❌	Y / Y	⭐️ 4.1 (12)
4BR/3BA, Sleeps 16, Large Oceanfront, Balcony	$187,523	$643	79%	4	3	7	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (56)
Stunning Oceanfront 4 Bedroom Condo (GRA0807)	$149,983	$498	79%	4	3	2	$257	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Ocean Front Grand Atlantic 4 Bedroom 3 bathroom Gr	$159,611	$540	79%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Oceanfront 4BR/3BA, 9th fl, sleep 16, amenities	$150,696	$543	75%	4	3	7	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
Fabulous Oceanfront 4 bedroom - Luxury (GRA1807)	$140,914	$483	76%	4	3	2	$257	✅	✅	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

-13.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,733	-$45,467	-$68,201	-$90,935	-$113,669	-$227,338	-$682,014
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$536,000	$536,000	$536,000	$536,000	$536,000	$536,000	$536,000
Down Payment	$134,000	$134,000	$134,000	$134,000	$134,000	$134,000	$134,000
Property Appreciation	$20,100	$40,803	$62,127	$84,090	$106,713	$230,423	$956,265
Total Return	$667,366	$665,335	$663,925	$663,155	$663,044	$673,085	$944,251

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.79%

Cap Rate

3.35%

Return on Investment

2.39%

971 Cat Briar Ct Longs, SC, 29568

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,214/mo

This property is for sale!

Contact Agent

-50

Airbnb Investor Score

-$22,733

Annual Profit

3.4%

Cap Rate

-13.8%

Cash on Cash

$41,543

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 47% occupancy.Projected nightly rate is $429/night at 61% occupancy.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$103,354

Avg annual revenue

61%

Avg occupancy rate

$429

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$100k

$175k

$255k

-$22,734

Profit

Revenue

$41,543

Operating Expenses

$19,081

Operating Income

$22,462

Mortgage & Taxes

$45,196

Profit (Cash Flow)

-$22,734

$164,850

Cash Investment

Down Payment

$134,000

Renos & Furnishing

$10,750

Closing Costs

$20,100

Total

$164,850

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.79%

Cap Rate

3.35%

Return on Investment

2.39%

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

$31,799

Deductible property tax

$6,633

Your total deduction

$90,593

Your adjusted annual income

$150,000 - $90,593 = $59,407

Taxes on $59,407 (30%)

$17,822

Your old tax bill

$45,000

Your new tax bill

$17,822

Estimated tax savings

$27,178

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -