BNBCalc Short Term Rental Investment Analysis 102 SE 1st St, McMinnville, OR 97128, USA

4 bed • 1 bath • 8 guests • $320,000

BNB

Calc

Report by:

ghostsmama78@gmail.com

Annual Revenue

$65,284

Profit (Cash Flow)

$21,879

Cap Rate

13.7%

Annual Revenue

$65,284

AirDNA projects $331/night at 54% occupancy ($65,283).

BNB Calc projects a 54% occupancy rate, $331 rate per night.

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

Return Metrics

21.91% 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)	$21,879	$43,758	$65,638	$87,517	$109,397	$218,794	$656,384
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,652	$5,483	$8,506	$11,733	$15,179	$36,232	$239,999
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$114,131	$148,730	$183,817	$219,414	$255,544	$445,080	$1,433,108

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.91%

Cap Rate

13.66%

Return on Investment

34.18%

102 SE 1st St McMinnville, Oregon, 97128-6041

4 bed • 1 bath • 8 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$65,284

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,879

Profit

Revenue

$65,284

Operating Expenses

$21,567

Operating Income

$43,717

Mortgage & Taxes

$21,837

Profit (Cash Flow)

$21,879

$99,850

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,250

Closing Costs

$9,600

Total

$99,850

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.91%

Cap Rate

13.66%

Return on Investment

34.18%

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

$15,585

Deductible property tax

$3,520

Your total deduction

$11,735

Your adjusted annual income

$150,000 - $11,735 = $138,265

Taxes on $138,265 (30%)

$41,479

Your old tax bill

$45,000

Your new tax bill

$41,479

Estimated tax savings

$3,521

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