BNBCalc Short Term Rental Investment Analysis 1128 W Ridge St, Harpers Ferry, WV 25425, USA

4 bed • 2 bath • 12 guests • $490,000

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

-$1,647

Cap Rate

6.4%

Annual Revenue

$51,134

AirDNA projects $350/night at 40% occupancy ($51,134).

BNB Calc projects a 40% occupancy rate, $350 rate per night.

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

Return Metrics

-1.33% 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)	-$1,647	-$3,294	-$4,941	-$6,588	-$8,235	-$16,471	-$49,414
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$392,000	$392,000	$392,000	$392,000	$392,000	$392,000	$392,000
Down Payment	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000
Property Appreciation	$14,700	$29,841	$45,436	$61,499	$78,044	$168,519	$699,358
Total Return	$503,052	$516,546	$530,494	$544,910	$559,808	$642,047	$1,139,944

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.33%

Cap Rate

6.4%

Return on Investment

14.5%

1128 W Ridge St Harpers Ferry, West Virginia, 25425

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,350/mo

Inquire about this property

Contact Agent

$51,134

Annual Revenue

AirDNA projects $350/night at 40% occupancy ($51,134.16).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,647

Profit

Revenue

$51,134

Operating Expenses

$19,727

Operating Income

$31,407

Mortgage & Taxes

$33,054

Profit (Cash Flow)

-$1,647

$123,200

Cash Investment

Down Payment

$98,000

Renos & Furnishing

$10,500

Closing Costs

$14,700

Total

$123,200

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.33%

Cap Rate

6.4%

Return on Investment

14.5%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$108,907

Your adjusted annual income

$150,000 - $108,907 = $41,093

Taxes on $41,093 (30%)

$12,328

Your old tax bill

$45,000

Your new tax bill

$12,328

Estimated tax savings

$32,672

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