BNBCalc Short Term Rental Investment Analysis 104 Chapel Rd, Black Mountain, NC 28711, USA

5 bed • 2 bath • 14 guests • $799,000

BNB

Calc

Report by:

roy@roymorejon.com

Annual Revenue

$103,656

Profit (Cash Flow)

$25,103

Cap Rate

8.9%

Annual Revenue

$103,656

AirDNA projects $473/night at 63% occupancy ($108,839).

BNB Calc projects a 60% occupancy rate, $473 rate per night.

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

Return Metrics

13.05% 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)	$25,102	$50,205	$75,307	$100,410	$125,513	$251,026	$753,079
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,931	$18,347	$28,275	$38,742	$49,777	$114,621	$639,199
Down Payment	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800
Property Appreciation	$22,372	$45,370	$69,012	$93,317	$118,302	$254,120	$1,030,532
Total Return	$216,206	$273,723	$332,396	$392,270	$453,393	$779,568	$2,582,612

Property Appreciation:

2.8%

Revenue Appreciation:

Cash on Cash Return

13.05%

Cap Rate

8.87%

Return on Investment

29.33%

104 Chapel Rd Black Mountain, North Carolina, 28711-2608

5 bed • 2 bath • 14 guests

Purchase Price

Est. $3,832/mo

Inquire about this property

Contact Agent

$103,656

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,103

Profit

Revenue

$103,656

Operating Expenses

$32,763

Operating Income

$70,893

Mortgage & Taxes

$45,790

Profit (Cash Flow)

$25,103

$192,275

Cash Investment

Down Payment

$159,800

Renos & Furnishing

$12,500

Closing Costs

$19,975

Total

$192,275

DSCR Ratio

Strong

1.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

2.8%

Revenue Appreciation

Cash on Cash Return

13.05%

Cap Rate

8.87%

Return on Investment

29.33%

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

$33,445

Deductible property tax

$3,196

Your total deduction

$54,695

Your adjusted annual income

$150,000 - $54,695 = $95,305

Taxes on $95,305 (30%)

$28,591

Your old tax bill

$45,000

Your new tax bill

$28,591

Estimated tax savings

$16,409

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