BNBCalc Short Term Rental Investment Analysis 117 Chinkapin Ridge Rd, Banner Elk, NC 28604, USA

4 bed • 4 bath • 16 guests • $700,000

BNB

Calc

Report by:

jeff.w.jones08@gmail.com

Annual Revenue

$116,422

Profit (Cash Flow)

$37,393

Cap Rate

13.2%

Annual Revenue

$116,422

AirDNA projects $383/night at 47% occupancy ($65,747).

BNB Calc projects a 75% occupancy rate, $425 rate per night.

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

Return Metrics

65.03% 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)	$37,392	$74,785	$112,177	$149,570	$186,962	$373,925	$1,121,777
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,166	$16,836	$26,040	$35,813	$46,188	$108,489	$665,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$101,558	$169,251	$238,127	$308,239	$379,643	$758,157	$2,820,861

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.03%

Cap Rate

13.16%

Return on Investment

115.75%

117 Chinkapin Ridge Rd Banner Elk, North Carolina, 28604-8442

4 bed • 4 bath • 16 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

$116,422

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,393

Profit

Revenue

$116,422

Operating Expenses

$24,255

Operating Income

$92,167

Mortgage & Taxes

$54,774

Profit (Cash Flow)

$37,393

$57,500

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$1,500

Closing Costs

$21,000

Total

$57,500

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

65.03%

Cap Rate

13.16%

Return on Investment

115.75%

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

$39,452

Deductible property tax

$6,930

Your total deduction

$30,837

Your adjusted annual income

$150,000 - $30,837 = $119,163

Taxes on $119,163 (30%)

$35,749

Your old tax bill

$45,000

Your new tax bill

$35,749

Estimated tax savings

$9,251

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