BNBCalc Short Term Rental Investment Analysis 1212 Gatling St, Raleigh, NC 27610, USA

2 bed • 1 bath • 4 guests • $415,000

BNB

Calc

Annual Revenue

$38,570

Profit (Cash Flow)

-$7,519

Cap Rate

4.9%

Annual Revenue

$38,570

AirDNA projects $165/night at 64% occupancy ($38,569).

BNB Calc projects a 64% occupancy rate, $165 rate per night.

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

Return Metrics

-7.39% 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)	-$7,518	-$15,037	-$22,556	-$30,075	-$37,594	-$75,188	-$225,566
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	$419,931	$425,235	$430,925	$437,010	$443,504	$482,536	$781,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.39%

Cap Rate

4.93%

Return on Investment

8.85%

1212 Gatling St Raleigh, North Carolina, 27610-2629

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$38,570

Annual Revenue

AirDNA projects $165/night at 64% occupancy ($38,569.76).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,519

Profit

Revenue

$38,570

Operating Expenses

$18,094

Operating Income

$20,476

Mortgage & Taxes

$27,995

Profit (Cash Flow)

-$7,519

$101,700

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$6,250

Closing Costs

$12,450

Total

$101,700

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.39%

Cap Rate

4.93%

Return on Investment

8.85%

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

$97,568

Your adjusted annual income

$150,000 - $97,568 = $52,432

Taxes on $52,432 (30%)

$15,730

Your old tax bill

$45,000

Your new tax bill

$15,730

Estimated tax savings

$29,270

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