BNBCalc Short Term Rental Investment Analysis 121 Sari St, Troutman, NC 28166

3 bed • 3 bath • 9 guests • $415,000

BNB

Calc

Annual Revenue

$37,591

Profit (Cash Flow)

-$8,970

Cap Rate

4.6%

Annual Revenue

$37,591

AirDNA projects $166/night at 62% occupancy ($37,590). Airbtics projects $371/night at 62% occupancy ($84,013). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,728	$67,956	$140,350	$232,113
Occupancy	54%	62%	70%	82%
Nightly Rate	$188	$290	$534	$751

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Cabin w/Dock, Kayaks, Hot Tub & Firepit	$67,831	$246	67%	3	4	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (53)
Waterfront Lake Norman Luxury! Boat rental nearby!	$63,889	$280	59%	3	4	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (240)
Winchester Cottage-Stylish Home w/ Yard	$31,143	$113	63%	3	2	5	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Nights on Normandy - Pool & Game Room	$208,843	$885	62%	3	3	1	$650	❌	✅	✅	N / N	⭐️ 4.8 (7)
Log Cabin Lake Living	$70,641	$650	28%	3	3	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (33)
The best of LKN swimming, boating, private launch.	$111,552	$599	46%	3	4	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (6)
New Lake Norman Home w/ Private Dock in Quiet Cove	$85,798	$415	48%	3	4	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (25)
The Blue House In Troutman	$43,189	$125	92%	3	2	3	$49	❌	❌	❌	Y / Y	⭐️ 5 (277)
Lakefront Charming Cozy Cabin with Deep Water Dock	$56,556	$195	72%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (460)
Charming 3BR Lakefront Lake Norman Home with Beach	$50,856	$201	62%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (92)
LKN LakefrontDockHot TubPet FriendlyEV Charger	$161,836	$525	82%	3	3	1	$265	❌	✅	✅	Y / Y	⭐️ 5 (19)
“Cabin Boheme”&Boat Rental A Waterfront Hideaway	$68,643	$341	55%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (101)
Summer STATus w/Optional Boat Rental	$196,347	$967	54%	3	2	1	$350	❌	❌	✅	N / Y	⭐️ 5 (7)
Peaceful Pet-Friendly Getaway	$30,475	$116	70%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Cozy Lake Norman Waterfront home, Amazing Views	$40,408	$217	48%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Lake House w/private dock, gym, & hot tub	$116,405	$418	75%	3	2	2	$250	❌	✅	✅	Y / Y	⭐️ 4.9 (47)
Woodsy Mooresville Getaway w/ Patio: Near Lakes!	$84,400	$326	68%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Lake Views in A Frame Vacation Home on Lake Norman	$33,005	$167	54%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (16)
Waterfront Getaway on Quiet Cove	$77,877	$305	67%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Pet Friendly Home 3BR/2BA 2 minutes LKN State Park	$29,816	$100	79%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Heron’s Landing – Fire-pit, kayaks, & paddle board	$53,972	$242	60%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
One of a kind Lake Norman waterfront home w/a pool	$79,626	$444	49%	3	5	7	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Charming 3 BR Home near Downtown Statesville	$40,395	$156	64%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Dreamy Lake Norman Cottage w/ Panoramic Lake Views	$176,131	$748	63%	3	2	2	$196	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Waterfront Troutman Vacation Rental on Lake Norman	$204,288	$597	92%	3	3	3	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Sweet Downtown Victorian Cottage	$38,942	$195	50%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
'Skipper's Lighthouse' Retreat on Lake Norman	$133,938	$563	65%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Oasis	$54,900	$750	20%	3	4	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (5)
Brand NEW Entire home(3 bedrooms)in Statesville NC	$23,887	$107	61%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Cozy Cabin	$33,940	$131	69%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (7)
L'ancienne Cabine: Waterfront, Historic meets Boho	$85,586	$403	55%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (38)
Waterfront Home -Hot Tub n Great For Entertaining!	$178,321	$900	52%	3	3	1	$474	✅	✅	❌	Y / Y	⭐️ 5 (2)
Moss Cottage	$23,478	$141	43%	3	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (54)
Turtle Cove - Lake Front Vacation home with Private boat ramp	$59,374	$248	59%	3	2	1	$230	❌	❌	❌	Y / Y	⭐️ 5 (11)
Miller's Memories	$52,295	$200	56%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Beach @ Lake Norman	$91,594	$300	81%	3	3	3	$225	❌	✅	❌	Y / N	⭐️ 0 (0)
Lake Norman vacation home, bring the family!	$115,051	$411	69%	3	3	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Peaceful, Serene, and Natural setting	$43,896	$145	81%	3	2	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (27)
"Top Water Perch" @ Lake Norman-Cozy Cottage	$62,559	$204	83%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (6)
300 Degree Views, Kayak, Firepit, Lighthouse	$256,071	$764	91%	3	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-8.6% 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)	-$8,970	-$17,940	-$26,911	-$35,881	-$44,852	-$89,704	-$269,114
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,076	$8,405	$13,000	$17,879	$23,059	$54,163	$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	$90,556	$98,737	$107,571	$117,083	$127,305	$190,183	$738,198

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.6%

Cap Rate

4.58%

Return on Investment

7.25%

121 Sari St Troutman, NC, 28166

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,991/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$8,970

Annual Profit

4.6%

Cap Rate

-8.6%

Cash on Cash

$37,591

Annual Revenue

BNBCalc predicts this property will get $371 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$85,943

Avg annual revenue

62%

Avg occupancy rate

$371

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$100k

$175k

$255k

-$8,970

Profit

Revenue

$37,591

Operating Expenses

$18,567

Operating Income

$19,024

Mortgage & Taxes

$27,995

Profit (Cash Flow)

-$8,970

$104,200

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$8,750

Closing Costs

$12,450

Total

$104,200

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.6%

Cap Rate

4.58%

Return on Investment

7.25%

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

$51,291

Your adjusted annual income

$150,000 - $51,291 = $98,709

Taxes on $98,709 (30%)

$29,613

Your old tax bill

$45,000

Your new tax bill

$29,613

Estimated tax savings

$15,387

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -