BNBCalc Short Term Rental Investment Analysis 120 Howell Rd, Lake Lure, NC 28746, USA

3 bed • 2 bath • 6 guests • $415,000

BNB

Calc

Annual Revenue

$56,321

Profit (Cash Flow)

$7,924

Cap Rate

8.7%

Annual Revenue

$56,321

AirDNA projects $257/night at 60% occupancy ($56,320).

BNB Calc projects a 60% occupancy rate, $257 rate per night.

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

Return Metrics

7.62% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,924	$15,848	$23,773	$31,697	$39,621	$79,243	$237,730
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$435,374	$456,122	$477,254	$498,783	$520,720	$636,968	$1,245,044

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.62%

Cap Rate

8.65%

Return on Investment

23.52%

120 Howell Rd Lake Lure, North Carolina, 28746-8703

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

$56,321

Annual Revenue

Projected nightly rate is $257/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,924

Profit

Revenue

$56,321

Operating Expenses

$20,402

Operating Income

$35,919

Mortgage & Taxes

$27,995

Profit (Cash Flow)

$7,924

$103,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$8,500

Closing Costs

$12,450

Total

$103,950

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.62%

Cap Rate

8.65%

Return on Investment

23.52%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$34,362

Your adjusted annual income

$150,000 - $34,362 = $115,638

Taxes on $115,638 (30%)

$34,691

Your old tax bill

$45,000

Your new tax bill

$34,691

Estimated tax savings

$10,309

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