BNBCalc Short Term Rental Investment Analysis 125 Lower Grouse Ridge Road, Beech Mountain, NC, USA

4 bed • 3 bath • 12 guests • $425,000

BNB

Calc

Annual Revenue

$61,923

Profit (Cash Flow)

$12,124

Cap Rate

9.6%

Annual Revenue

$61,923

AirDNA projects $346/night at 49% occupancy ($61,923).

BNB Calc projects a 49% occupancy rate, $346 rate per night.

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

Return Metrics

11.17% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,124	$24,248	$36,372	$48,497	$60,621	$121,242	$363,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$449,874	$475,131	$500,781	$526,838	$553,312	$692,407	$1,395,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.17%

Cap Rate

9.59%

Return on Investment

26.77%

125 Lower Grouse Ridge Rd Beech Mountain, North Carolina, 28604-8125

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$61,923

Annual Revenue

AirDNA projects $346/night at 49% occupancy ($61,923.46).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,124

Profit

Revenue

$61,923

Operating Expenses

$21,130

Operating Income

$40,793

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$12,124

$108,500

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$10,750

Closing Costs

$12,750

Total

$108,500

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.17%

Cap Rate

9.59%

Return on Investment

26.77%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$81,400

Your adjusted annual income

$150,000 - $81,400 = $68,600

Taxes on $68,600 (30%)

$20,580

Your old tax bill

$45,000

Your new tax bill

$20,580

Estimated tax savings

$24,420

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