BNBCalc Short Term Rental Investment Analysis 104 Oak Rd, Beech Mountain, NC, USA

3 bed • 3 bath • 10 guests • $450,000

BNB

Calc

Report by:

abbymwilson6@gmail.com

Annual Revenue

$76,701

Profit (Cash Flow)

$23,294

Cap Rate

11.9%

Annual Revenue

$76,701

AirDNA projects $313/night at 42% occupancy ($48,014).

BNB Calc projects a 60% occupancy rate, $350 rate per night.

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

Return Metrics

20.75% 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)	$23,294	$46,588	$69,883	$93,177	$116,472	$232,944	$698,834
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$131,215	$173,108	$215,707	$259,044	$303,150	$536,438	$1,791,102

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.75%

Cap Rate

11.92%

Return on Investment

36.71%

104 Oak Rd Beech Mountain, North Carolina, 28604

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$76,701

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,294

Profit

Revenue

$76,701

Operating Expenses

$23,051

Operating Income

$53,650

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$23,294

$112,250

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,750

Closing Costs

$13,500

Total

$112,250

DSCR Ratio

Strong

1.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.75%

Cap Rate

11.92%

Return on Investment

36.71%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$22,494

Your adjusted annual income

$150,000 - $22,494 = $127,506

Taxes on $127,506 (30%)

$38,252

Your old tax bill

$45,000

Your new tax bill

$38,252

Estimated tax savings

$6,748

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