BNBCalc Short Term Rental Investment Analysis 10 Shenandoah Valley Dr, Front Royal, VA 22630, USA

4 bed • 2 bath • 10 guests • $650,000

BNB

Calc

Annual Revenue

$88,206

Profit (Cash Flow)

$19,813

Cap Rate

9.8%

Annual Revenue

$88,206

AirDNA projects $288/night at 69% occupancy ($72,581).

BNB Calc projects a 69% occupancy rate, $350 rate per night.

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

Return Metrics

13.25% 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)	$19,812	$39,625	$59,437	$79,250	$99,063	$198,126	$594,379
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$689,312	$729,210	$769,710	$810,831	$852,591	$1,071,672	$2,172,099

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.25%

Cap Rate

9.79%

Return on Investment

30.56%

10 Shenandoah Valley Dr Front Royal, Virginia, 22630

4 bed • 2 bath • 10 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$88,206

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,813

Profit

Revenue

$88,206

Operating Expenses

$24,547

Operating Income

$63,660

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$19,813

$149,500

Cash Investment

Down Payment

$130,000

Renos & Furnishing

Closing Costs

$19,500

Total

$149,500

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.25%

Cap Rate

9.79%

Return on Investment

30.56%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$44,582

Your adjusted annual income

$150,000 - $44,582 = $105,418

Taxes on $105,418 (30%)

$31,625

Your old tax bill

$45,000

Your new tax bill

$31,625

Estimated tax savings

$13,375

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