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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-0.6%

Cap Rate

6.59%

Return on Investment

15.67%

121 Crossrock Dr Blue Ridge, Georgia, 30513

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,525/mo

Inquire about this property

Contact Agent

$70,770

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-0.6%

Cap Rate

6.59%

Return on Investment

15.67%

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