BNBCalc Short Term Rental Investment Analysis 102 Kenwood Ave, Wilmington, NC 28405, USA

4 bed • 2 bath • 12 guests • $350,000

BNB

Calc

Report by:

Andrew Gillespie

REALTOR®

9193606304

agillespie@betterpropertiesllc.com

Annual Revenue

$47,292

Profit (Cash Flow)

$4,454

Cap Rate

8.0%

Annual Revenue

$47,292

AirDNA projects $249/night at 52% occupancy ($47,291).

BNB Calc projects a 52% occupancy rate, $249 rate per night.

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

Return Metrics

4.89% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,453	$8,907	$13,361	$17,815	$22,269	$44,539	$133,618
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$364,953	$380,222	$395,816	$411,743	$428,015	$514,910	$983,160

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.89%

Cap Rate

8.01%

Return on Investment

20.21%

102 Kenwood Ave Wilmington, North Carolina, 28405-2933

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Andrew

REALTOR®

Wilmington

Zoning

Laws

$47,292

Annual Revenue

Projected nightly rate is $249/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,454

Profit

Revenue

$47,292

Operating Expenses

$19,228

Operating Income

$28,064

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$4,454

$91,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$10,500

Closing Costs

$10,500

Total

$91,000

DSCR Ratio

Acceptable

1.19

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.89%

Cap Rate

8.01%

Return on Investment

20.21%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$31,669

Your adjusted annual income

$150,000 - $31,669 = $118,331

Taxes on $118,331 (30%)

$35,499

Your old tax bill

$45,000

Your new tax bill

$35,499

Estimated tax savings

$9,501

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