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

6 bed • 4 bath • 12 guests • $590,900

BNB

Calc

Annual Revenue

$108,675

Profit (Cash Flow)

$30,279

Cap Rate

13.9%

Annual Revenue

$108,675

AirDNA projects $522/night at 57% occupancy ($108,674).

BNB Calc projects a 56.99999999999999% occupancy rate, $522 rate per night.

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

Return Metrics

20.06% 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)	$30,279	$60,558	$90,837	$121,116	$151,395	$302,791	$908,375
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,627	$5,530	$8,737	$12,280	$16,193	$42,837	$472,720
Down Payment	$118,180	$118,180	$118,180	$118,180	$118,180	$118,180	$118,180
Property Appreciation	$17,727	$35,985	$54,792	$74,163	$94,115	$203,220	$843,369
Total Return	$168,813	$220,254	$272,547	$325,740	$379,884	$667,029	$2,342,644

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.06%

Cap Rate

13.91%

Return on Investment

33.55%

Victory Ln Garden City, South Carolina, 29576

6 bed • 4 bath • 12 guests

Purchase Price

Est. $2,834/mo

Inquire about this property

Contact Agent

$108,675

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,279

Profit

Revenue

$108,675

Operating Expenses

$26,428

Operating Income

$82,247

Mortgage & Taxes

$51,968

Profit (Cash Flow)

$30,279

$150,907

Cash Investment

Down Payment

$118,180

Renos & Furnishing

$15,000

Closing Costs

$17,727

Total

$150,907

DSCR Ratio

Strong

1.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.06%

Cap Rate

13.91%

Return on Investment

33.55%

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

$47,032

Deductible property tax

$2,186

Your total deduction

$33,547

Your adjusted annual income

$150,000 - $33,547 = $116,453

Taxes on $116,453 (30%)

$34,936

Your old tax bill

$45,000

Your new tax bill

$34,936

Estimated tax savings

$10,064

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