BNBCalc Short Term Rental Investment Analysis 105 Glenwood Dr, Clinton, TN, USA

3 bed • 2 bath • 8 guests • $287,500

BNB

Calc

Annual Revenue

$30,859

Profit (Cash Flow)

-$5,626

Cap Rate

4.8%

Annual Revenue

$30,859

AirDNA projects $119/night at 71% occupancy ($30,859).

BNB Calc projects a 71% occupancy rate, $119 rate per night.

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

Return Metrics

-7.53% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,626	-$11,252	-$16,878	-$22,504	-$28,130	-$56,261	-$168,783
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,824	$5,823	$9,006	$12,386	$15,974	$37,522	$230,000
Down Payment	$57,500	$57,500	$57,500	$57,500	$57,500	$57,500	$57,500
Property Appreciation	$8,625	$17,508	$26,659	$36,083	$45,791	$98,875	$410,337
Total Return	$63,323	$69,579	$76,287	$83,465	$91,135	$137,637	$529,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.53%

Cap Rate

4.78%

Return on Investment

7.8%

105 Glenwood Dr Clinton, Tennessee, 37716-4515

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,379/mo

Inquire about this property

Contact Agent

$30,859

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,626

Profit

Revenue

$30,859

Operating Expenses

$17,092

Operating Income

$13,768

Mortgage & Taxes

$19,394

Profit (Cash Flow)

-$5,626

$74,625

Cash Investment

Down Payment

$57,500

Renos & Furnishing

$8,500

Closing Costs

$8,625

Total

$74,625

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.53%

Cap Rate

4.78%

Return on Investment

7.8%

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

$13,645

Deductible property tax

$2,846

Your total deduction

$35,281

Your adjusted annual income

$150,000 - $35,281 = $114,719

Taxes on $114,719 (30%)

$34,416

Your old tax bill

$45,000

Your new tax bill

$34,416

Estimated tax savings

$10,584

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