BNBCalc Short Term Rental Investment Analysis Victory Ln, Garden City, SC 29576, USA

6 bed • 6 bath • 14 guests • $619,000

BNB

Calc

Annual Revenue

$109,255

Profit (Cash Flow)

$40,216

Cap Rate

13.2%

Annual Revenue

$109,255

AirDNA projects $507/night at 59% occupancy ($109,255).

BNB Calc projects a 59% occupancy rate, $507 rate per night.

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

Return Metrics

25.47% 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)	$40,216	$80,432	$120,649	$160,865	$201,082	$402,164	$1,206,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,081	$12,537	$19,391	$26,668	$34,394	$80,788	$495,200
Down Payment	$123,800	$123,800	$123,800	$123,800	$123,800	$123,800	$123,800
Property Appreciation	$18,570	$37,697	$57,398	$77,689	$98,590	$212,884	$883,475
Total Return	$188,667	$254,467	$321,239	$389,024	$457,867	$819,636	$2,708,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.47%

Cap Rate

13.24%

Return on Investment

41.08%

Victory Ln Garden City, South Carolina, 29576

6 bed • 6 bath • 14 guests

Purchase Price

Est. $2,969/mo

Inquire about this property

Contact Agent

$109,255

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,216

Profit

Revenue

$109,255

Operating Expenses

$27,283

Operating Income

$81,972

Mortgage & Taxes

$41,756

Profit (Cash Flow)

$40,216

$157,870

Cash Investment

Down Payment

$123,800

Renos & Furnishing

$15,500

Closing Costs

$18,570

Total

$157,870

DSCR Ratio

Strong

1.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.47%

Cap Rate

13.24%

Return on Investment

41.08%

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

$29,378

Deductible property tax

$6,128

Your total deduction

$23,246

Your adjusted annual income

$150,000 - $23,246 = $126,754

Taxes on $126,754 (30%)

$38,026

Your old tax bill

$45,000

Your new tax bill

$38,026

Estimated tax savings

$6,974

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