BNBCalc Short Term Rental Investment Analysis 1 Cedar Hill Dr, Biltmore Forest, NC 28803, USA

5 bed • 4.5 bath • 15 guests • $1,500,000

BNB

Calc

Report by:

lade.ayediran@gmail.com

Annual Revenue

$189,868

Profit (Cash Flow)

$50,920

Cap Rate

10.1%

Annual Revenue

$189,868

AirDNA projects $912/night at 57% occupancy ($189,868).

BNB Calc projects a 56.99999999999999% occupancy rate, $912 rate per night.

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

Return Metrics

14.21% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$50,920	$101,840	$152,760	$203,681	$254,601	$509,202	$1,527,608
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,736	$30,381	$46,991	$64,625	$83,347	$195,771	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$410,656	$523,571	$638,842	$756,569	$876,860	$1,520,848	$5,168,501

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.21%

Cap Rate

10.14%

Return on Investment

30.89%

1 Cedar Hill Dr Biltmore Forest, North Carolina, 28803

5 bed • 4.5 bath • 15 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

$189,868

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$50,920

Profit

Revenue

$189,868

Operating Expenses

$37,763

Operating Income

$152,106

Mortgage & Taxes

$101,185

Profit (Cash Flow)

$50,920

$358,125

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$13,125

Closing Costs

$45,000

Total

$358,125

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.21%

Cap Rate

10.14%

Return on Investment

30.89%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$99,493

Your adjusted annual income

$150,000 - $99,493 = $50,507

Taxes on $50,507 (30%)

$15,152

Your old tax bill

$45,000

Your new tax bill

$15,152

Estimated tax savings

$29,848

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