BNBCalc Short Term Rental Investment Analysis 107 Mechanic St N, Lynchburg, TN 37352, USA

5 bed • 5 bath • 13 guests • $419,000

BNB

Calc

Annual Revenue

$143,431

Profit (Cash Flow)

$106,244

Cap Rate

26.5%

Annual Revenue

$143,431

AirDNA projects $756/night at 46% occupancy ($127,017).

BNB Calc projects a 66% occupancy rate, $595 rate per night.

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

Return Metrics

23.88% 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)	$106,244	$212,488	$318,732	$424,976	$531,221	$1,062,442	$3,187,327
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$419,000	$419,000	$419,000	$419,000	$419,000	$419,000	$419,000
Property Appreciation	$12,570	$25,517	$38,852	$52,588	$66,735	$144,100	$598,022
Total Return	$537,814	$657,005	$776,585	$896,565	$1,016,957	$1,625,543	$4,204,350

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.88%

Cap Rate

26.45%

Return on Investment

26.71%

107 Mechanic St N Lynchburg, Tennessee, 37352-8348

5 bed • 5 bath • 13 guests

Purchase Price

Est. $2,010/mo

Inquire about this property

Contact Agent

$143,431

Annual Revenue

Projected nightly rate is $756/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$106,244

Profit

Revenue

$143,431

Operating Expenses

$32,578

Operating Income

$110,853

Mortgage & Taxes

$4,609

Profit (Cash Flow)

$106,244

$444,820

Cash Investment

Down Payment

$419,000

Renos & Furnishing

$13,250

Closing Costs

$12,570

Total

$444,820

DSCR Ratio

Strong

24.05

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.88%

Cap Rate

26.45%

Return on Investment

26.71%

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

Deductible property tax

$4,609

Your total deduction

-$58,676

Your adjusted annual income

$150,000 - -$58,676 = $208,676

Taxes on $208,676 (30%)

$62,603

Your old tax bill

$45,000

Your new tax bill

$62,603

Estimated tax savings

-$17,603

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