BNBCalc Short Term Rental Investment Analysis Seaside Dr, South Carolina, USA

4 bed • 2 bath • 12 guests • $1,399,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$116,436

Profit (Cash Flow)

-$6,153

Cap Rate

6.3%

Annual Revenue

$116,436

AirDNA projects $369/night at 71% occupancy ($95,690).

BNB Calc projects a 71% occupancy rate, $449 rate per night.

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

Return Metrics

-1.85% 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)	-$6,152	-$12,305	-$18,458	-$24,610	-$30,763	-$61,526	-$184,580
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13,743	$28,335	$43,827	$60,274	$77,735	$182,589	$1,119,200
Down Payment	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800
Property Appreciation	$41,970	$85,199	$129,725	$175,586	$222,824	$481,139	$1,996,740
Total Return	$329,361	$381,029	$434,894	$491,050	$549,596	$882,001	$3,211,159

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.85%

Cap Rate

6.3%

Return on Investment

14.91%

Seaside Dr South Carolina

4 bed • 2 bath • 12 guests

Purchase Price

Est. $6,710/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$116,436

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,153

Profit

Revenue

$116,436

Operating Expenses

$28,217

Operating Income

$88,219

Mortgage & Taxes

$94,372

Profit (Cash Flow)

-$6,153

$332,270

Cash Investment

Down Payment

$279,800

Renos & Furnishing

$10,500

Closing Costs

$41,970

Total

$332,270

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.85%

Cap Rate

6.3%

Return on Investment

14.91%

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

$66,398

Deductible property tax

$13,850

Your total deduction

$146,198

Your adjusted annual income

$150,000 - $146,198 = $3,802

Taxes on $3,802 (30%)

$1,141

Your old tax bill

$45,000

Your new tax bill

$1,141

Estimated tax savings

$43,859

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