BNBCalc Short Term Rental Investment Analysis 108 Bitternut Ln, Mt Jackson, VA 22842, USA

3 bed • 2 bath • 8 guests • $300,000

BNB

Calc

Report by:

Greg Brocato

greg@travelonist.com

Annual Revenue

$54,363

Profit (Cash Flow)

$13,979

Cap Rate

11.4%

Annual Revenue

$54,363

AirDNA projects $244/night at 61% occupancy ($54,362).

BNB Calc projects a 61% occupancy rate, $244 rate per night.

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

Return Metrics

18.03% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,978	$27,957	$41,936	$55,914	$69,893	$139,786	$419,360
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$85,925	$112,303	$139,152	$166,492	$194,345	$342,116	$1,147,539

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.03%

Cap Rate

11.4%

Return on Investment

33.45%

108 Bitternut Ln Mount Jackson, Virginia, 22842-3491

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$54,363

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,979

Profit

Revenue

$54,363

Operating Expenses

$20,147

Operating Income

$34,216

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$13,979

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.03%

Cap Rate

11.4%

Return on Investment

33.45%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$16,915

Your adjusted annual income

$150,000 - $16,915 = $133,085

Taxes on $133,085 (30%)

$39,926

Your old tax bill

$45,000

Your new tax bill

$39,926

Estimated tax savings

$5,074

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