BNBCalc Short Term Rental Investment Analysis 11 Teresa Ln, Tybee Island, GA 31328, USA

4 bed • 3 bath • 12 guests • $1,500,000

BNB

Calc

Report by:

neil-shah@live.com

Annual Revenue

$120,019

Profit (Cash Flow)

-$9,849

Cap Rate

6.1%

Annual Revenue

$120,019

AirDNA projects $620/night at 53% occupancy ($120,019).

BNB Calc projects a 53% occupancy rate, $620 rate per night.

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

Return Metrics

-2.76% 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)	-$9,848	-$19,697	-$29,545	-$39,394	-$49,242	-$98,485	-$295,457
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,736	$30,381	$46,991	$64,625	$83,347	$195,771	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$349,887	$402,033	$456,535	$513,494	$573,015	$913,159	$3,345,435

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.76%

Cap Rate

6.08%

Return on Investment

14.02%

11 Teresa Ln Tybee Island, Georgia, 31328

4 bed • 3 bath • 12 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

$120,019

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,849

Profit

Revenue

$120,019

Operating Expenses

$28,682

Operating Income

$91,337

Mortgage & Taxes

$101,185

Profit (Cash Flow)

-$9,849

$355,750

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$10,750

Closing Costs

$45,000

Total

$355,750

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.76%

Cap Rate

6.08%

Return on Investment

14.02%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$159,935

Your adjusted annual income

$150,000 - $159,935 = -$9,935

Taxes on -$9,935 (30%)

-$2,980

Your old tax bill

$45,000

Your new tax bill

-$2,980

Estimated tax savings

$47,980

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