BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 121 Crossrock Dr, Blue Ridge, GA 30513, USA

4 bed • 3 bath • 12 guests • $735,000

BNB

Calc

Annual Revenue

$70,770

Profit (Cash Flow)

-$1,091

Cap Rate

6.6%

Annual Revenue

$70,770

AirDNA projects $346/night at 56% occupancy ($70,769).

BNB Calc projects a 56.00000000000001% occupancy rate, $346 rate per night.

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


Return Metrics

-0.6% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,091-$2,182-$3,273-$4,364-$5,455-$10,911-$32,734
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$588,000$588,000$588,000$588,000$588,000$588,000$588,000
Down Payment$147,000$147,000$147,000$147,000$147,000$147,000$147,000
Property Appreciation$22,050$44,761$68,154$92,248$117,066$252,778$1,049,037
Total Return$755,958$777,579$799,880$822,884$846,610$976,866$1,751,302

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.6%

Cap Rate

6.59%

Return on Investment

15.67%

property-location

121 Crossrock Dr Blue Ridge, Georgia, 30513

4 bed • 3 bath • 12 guests

Est. $3,525/mo

Agent

Inquire about this property

Contact Agent

$70,770

Annual Revenue


Projected nightly rate is $346/night at 56% occupancy.

Top 101% of comparables

Top 101% of comparables


-$1,091

Profit

Revenue

$70,770

Operating Expenses

$22,280

Operating Income

$48,490

Mortgage & Taxes

$49,581

Profit (Cash Flow)

-$1,091

$179,800

Cash Investment

Down Payment

$147,000

Renos & Furnishing

$10,750

Closing Costs

$22,050

Total

$179,800

DSCR Ratio

Weak

0.98

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.6%

Cap Rate

6.59%

Profit (Cummulative)

-$1,091

$588,000

$10,750

$22,050

$0

Total Gain

$28,180

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

$34,884

Deductible property tax

$7,276

Your total deduction

$75,390

Your adjusted annual income

$150,000 - $75,390 = $74,610


Taxes on $74,610 (30%)

$22,383

Your old tax bill

$45,000

Your new tax bill

$22,383


Estimated tax savings

$22,617

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