BNBCalc Short Term Rental Investment Analysis 101 Deerfield Trail, Chapel Hill, NC 27516, USA

4 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$74,944

Profit (Cash Flow)

$22,506

Cap Rate

10.2%

Annual Revenue

$74,944

AirDNA projects $289/night at 71% occupancy ($74,944).

BNB Calc projects a 71% occupancy rate, $289 rate per night.

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

Return Metrics

14.74% 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)	$22,505	$45,011	$67,517	$90,022	$112,528	$225,057	$675,171
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,044	$14,375	$22,005	$29,945	$38,209	$84,864	$399,999
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$144,549	$189,836	$235,885	$282,723	$330,375	$581,879	$1,888,802

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.74%

Cap Rate

10.18%

Return on Investment

29.19%

101 Deerfield Trail Chapel Hill, North Carolina, 27516-9510

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$74,944

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,506

Profit

Revenue

$74,944

Operating Expenses

$24,023

Operating Income

$50,922

Mortgage & Taxes

$28,416

Profit (Cash Flow)

$22,506

$152,600

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$42,600

Closing Costs

$10,000

Total

$152,600

DSCR Ratio

Strong

1.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.74%

Cap Rate

10.18%

Return on Investment

29.19%

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

$15,742

Deductible property tax

$5,500

Your total deduction

$30,781

Your adjusted annual income

$150,000 - $30,781 = $119,219

Taxes on $119,219 (30%)

$35,766

Your old tax bill

$45,000

Your new tax bill

$35,766

Estimated tax savings

$9,234

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