BNBCalc Short Term Rental Investment Analysis 105 Greystone Dr, Bryson City, NC 28713, USA

3 bed • 3 bath • 12 guests • $485,000

BNB

Calc

Annual Revenue

$110,366

Profit (Cash Flow)

$50,222

Cap Rate

17.1%

Annual Revenue

$110,366

AirDNA projects $451/night at 67% occupancy ($110,365).

BNB Calc projects a 67% occupancy rate, $451 rate per night.

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

Return Metrics

41.74% 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)	$50,221	$100,443	$150,664	$200,886	$251,108	$502,216	$1,506,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,764	$9,823	$15,193	$20,895	$26,949	$63,299	$388,000
Down Payment	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000
Property Appreciation	$14,550	$29,536	$44,972	$60,871	$77,247	$166,799	$692,222
Total Return	$166,536	$236,803	$307,831	$379,654	$452,305	$829,315	$2,683,871

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.74%

Cap Rate

17.1%

Return on Investment

57.8%

105 Greystone Dr Bryson City, North Carolina, 28713

3 bed • 3 bath • 12 guests

Purchase Price

Est. $2,326/mo

Inquire about this property

Contact Agent

$110,366

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$50,222

Profit

Revenue

$110,366

Operating Expenses

$27,428

Operating Income

$82,938

Mortgage & Taxes

$32,717

Profit (Cash Flow)

$50,222

$120,300

Cash Investment

Down Payment

$97,000

Renos & Furnishing

$8,750

Closing Costs

$14,550

Total

$120,300

DSCR Ratio

Strong

2.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.74%

Cap Rate

17.1%

Return on Investment

57.8%

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

$23,019

Deductible property tax

$4,802

Your total deduction

-$966

Your adjusted annual income

$150,000 - -$966 = $150,966

Taxes on $150,966 (30%)

$45,290

Your old tax bill

$45,000

Your new tax bill

$45,290

Estimated tax savings

-$290

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