BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.85%

Cap Rate

6.3%

Return on Investment

14.91%

property-location

Seaside Dr South Carolina

4 bed • 2 bath • 12 guests

Est. $6,710/mo

Agent

Inquire about this property

Contact Parker

Realtor at Keller Williams

$116,436

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.85%

Cap Rate

6.3%

Profit (Cummulative)

-$6,153

$13,744

$10,500

$41,970

$0

Total Gain

$49,561

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