BNBCalc Short Term Rental Investment Analysis 127 Tinker Pl, Troutman, NC 28166

3 bed • 1 bath • 9 guests • $1,800,000

BNB

Calc

Annual Revenue

$62,128

Profit (Cash Flow)

-$81,051

Cap Rate

2.2%

Annual Revenue

$62,128

AirDNA projects $315/night at 54% occupancy ($62,128).

BNB Calc projects a 54% occupancy rate, $315 rate per night.

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

Return Metrics

-19.19% 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)	-$81,050	-$162,101	-$243,152	-$324,203	-$405,254	-$810,509	-$2,431,529
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$17,683	$36,457	$56,389	$77,550	$100,017	$234,925	$1,440,000
Down Payment	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Property Appreciation	$54,000	$109,620	$166,908	$225,915	$286,693	$619,049	$2,569,072
Total Return	$350,632	$343,975	$340,145	$339,262	$341,455	$403,465	$1,937,543

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.19%

Cap Rate

2.24%

Return on Investment

-2.21%

127 Tinker Pl Troutman, NC, 28166

3 bed • 1 bath • 9 guests

Purchase Price

Est. $8,634/mo

This property is for sale!

Contact Agent

-74

Airbnb Investor Score

-$81,050

Annual Profit

2.2%

Cap Rate

-19.2%

Cash on Cash

$62,128

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$81,051

Profit

Revenue

$62,128

Operating Expenses

$21,757

Operating Income

$40,371

Mortgage & Taxes

$121,422

Profit (Cash Flow)

-$81,051

$422,250

Cash Investment

Down Payment

$360,000

Renos & Furnishing

$8,250

Closing Costs

$54,000

Total

$422,250

DSCR Ratio

Weak

0.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.19%

Cap Rate

2.24%

Return on Investment

-2.21%

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

$85,430

Deductible property tax

$17,820

Your total deduction

$260,512

Your adjusted annual income

$150,000 - $260,512 = -$110,512

Taxes on -$110,512 (30%)

-$33,154

Your old tax bill

$45,000

Your new tax bill

-$33,154

Estimated tax savings

$78,154

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -