BNBCalc Short Term Rental Investment Analysis Atlantic Ave, Garden City, SC, 29576

3 bed • 1 bath • 6 guests • $320,000

BNB

Calc

Annual Revenue

$67,051

Profit (Cash Flow)

$23,069

Cap Rate

14.0%

Annual Revenue

$67,051

AirDNA projects $251/night at 53% occupancy ($48,588). Airbtics projects $238/night at 59% occupancy ($51,287). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,788	$52,077	$69,190	$123,906
Occupancy	48%	60%	67%	83%
Nightly Rate	$159	$231	$274	$400

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Tropical Bungalow, 3BR 2 Bath	$53,949	$169	86%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (77)
Peach Beach Retreat-Restored Rustic Gem- 3BR 1.5B	$43,957	$128	92%	3	1.5	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (101)
NEW! 3 BR 2 BA w/Cart 3 min to Pier, Beach, Arcade	$72,719	$216	88%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (120)
All Season Family + Golf Paradise HotTub, Fire Pit	$64,113	$265	64%	3	2	2	$285	❌	✅	❌	Y / Y	⭐️ 5 (50)
Serenity Haven Pet Friendly! Fenced yard King bed	$25,713	$156	44%	3	0	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (140)
Parrot Head - Pet Friendly Beach Condo! Sleeps 6-7	$35,464	$180	50%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4 (7)
Summer Special !	$51,112	$245	57%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (33)
Steps from the Beach, Dining, and Shops!	$36,785	$138	67%	3	2.5	3	$295	✅	❌	❌	Y / Y	⭐️ 5 (53)
Murrells inlets (A) Great duplex walk to the beach	$32,508	$115	72%	3	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (111)
House in Murrells Inlet, SC	$22,464	$131	43%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Mermaid Tales - Enjoy Ocean Breezes Townhouse	$124,550	$410	83%	3	2.5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (11)
Vista Mare 3 bedroom/2bath sleeps up to 10 people	$96,144	$451	57%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (116)
Murrells Inlet Home w/ Fire Pit: Near Beaches	$32,311	$160	52%	3	2	4	$232	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Garden City Beach Pier Penthouse II	$33,526	$197	45%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Airbnb By The Beach	$42,167	$281	41%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Breezy Weezy - Minutes Away From Surf and Sun!	$28,506	$109	71%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Ski Lodge at the Beach. Yards to the OCEAN.	$53,429	$215	65%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (35)
Spacious Ocean Front Retreat	$33,883	$138	66%	3	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (78)
Sun & Sand Oceanview Condo	$50,619	$205	66%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (74)
Southern Sands Beach Retreat	$43,636	$174	67%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
Duneside Unit 302 - Oceanfront	$37,481	$138	66%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Charming Industrial Beach Duplex, A - Private POOL	$49,362	$271	47%	3	3	2	$345	✅	❌	❌	Y / Y	⭐️ 5 (44)
Seas the Day, steps to the sand!	$121,743	$399	83%	3	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
Dolphin Cove, Unit 3F	$100,995	$438	63%	3	2.5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Darling Industrial Beach Duplex, B - Private POOL	$45,407	$329	35%	3	3	2	$345	✅	❌	❌	Y / Y	⭐️ 5 (35)
Sand Dollar, Unit 303	$104,354	$432	66%	3	2.5	3	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Garden City Beachfront Townhome	$54,225	$321	45%	3	2.5	3	$200	❌	❌	✅	Y / N	⭐️ 5 (10)
Stunning Beach Cottage! Hot Tub and Pet Friendly!	$40,352	$225	49%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Beautiful Beach Duplex - Garden City - POOL	$33,643	$238	37%	3	3	2	$345	✅	❌	❌	Y / Y	⭐️ 5 (82)
Murrells Inlet (B) Great duplex walk to the beach	$29,015	$118	62%	3	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (103)
NEW!! Upscale cottage at Garden City Beach.	$31,454	$163	50%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Vacation with us at Garden City Myrtle Beach SC!	$64,831	$272	65%	3	1.5	5	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
Fully Stocked Luxury Oceanfront Condo	$51,010	$239	56%	3	2.5	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (40)
Serenity Cove, pet friendly. Fenced yard King bed	$29,259	$156	49%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (113)
Garden City Beach Life	$54,708	$245	58%	3	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
The BEACH WHEEL	$47,763	$261	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Beach Wheel	$88,259	$318	74%	3	2	4	$200	❌	❌	❌	Y / N	⭐️ 4.8 (36)
A Wave From It All	$48,122	$381	34%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Amazing view with elevator!! Indoor pool!!	$70,912	$250	76%	3	2	3	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (9)

Return Metrics

28.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,068	$46,137	$69,205	$92,274	$115,343	$230,686	$692,058
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$352,668	$385,625	$418,878	$452,437	$486,310	$660,739	$1,468,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.18%

Cap Rate

13.95%

Return on Investment

43.75%

Atlantic Ave Garden City, South Carolina, 29576

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$215,100

Zestimate

158

Airbnb Investor Score

$23,068

Annual Profit

14.0%

Cap Rate

28.2%

Cash on Cash

$67,051

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $251/night at 53% occupancy.Projected nightly rate is $238/night at 59% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$52,755

Avg annual revenue

59%

Avg occupancy rate

$238

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

$20k

$55k

$90k

$125k

$23,069

Profit

Revenue

$67,051

Operating Expenses

$22,397

Operating Income

$44,655

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$23,069

$81,850

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$8,250

Closing Costs

$9,600

Total

$81,850

DSCR Ratio

Strong

2.07

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.18%

Cap Rate

13.95%

Return on Investment

43.75%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$9,772

Your adjusted annual income

$150,000 - $9,772 = $140,228

Taxes on $140,228 (30%)

$42,068

Your old tax bill

$45,000

Your new tax bill

$42,068

Estimated tax savings

$2,932

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:

550 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 550 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $391

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone High risk: Coastal areas with additional velocity hazard from waves

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $215,100

Schools

Middle School: St. James Middle School with 8/10 star rating
High School: St. James High School with 8/10 star rating