BNBCalc Short Term Rental Investment Analysis 1305 Lawrence Street, Radford, Virginia 24141, United States

8 bed • 4 bath • 18 guests • $329,151

BNB

Calc

Annual Revenue

$83,758

Profit (Cash Flow)

$37,586

Cap Rate

18.2%

Annual Revenue

$83,758

Revenue data could not be found for this address

BNB Calc projects a 36% occupancy rate, $637 rate per night.

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

Return Metrics

16.72% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,585	$75,171	$112,757	$150,343	$187,928	$375,857	$1,127,572
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,233	$6,666	$10,311	$14,181	$18,289	$42,958	$263,320
Down Payment	$65,830	$65,830	$65,830	$65,830	$65,830	$65,830	$65,830
Property Appreciation	$9,874	$20,045	$30,521	$41,311	$52,425	$113,200	$469,784
Total Return	$116,524	$167,713	$219,420	$271,665	$324,473	$597,847	$1,926,508

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.72%

Cap Rate

18.16%

Return on Investment

22.56%

1305 Lawrence St Radford, Virginia, 24141-2526

8 bed • 4 bath • 18 guests

Purchase Price

Est. $1,579/mo

This property is for sale!

Contact Agent

$83,758

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,586

Profit

Revenue

$83,758

Operating Expenses

$23,969

Operating Income

$59,789

Mortgage & Taxes

$22,203

Profit (Cash Flow)

$37,586

$224,705

Cash Investment

Down Payment

$65,830

Renos & Furnishing

$149,000

Closing Costs

$9,875

Total

$224,705

DSCR Ratio

Strong

2.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.72%

Cap Rate

18.16%

Return on Investment

22.56%

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

$15,622

Deductible property tax

$3,259

Your total deduction

$15,585

Your adjusted annual income

$150,000 - $15,585 = $134,415

Taxes on $134,415 (30%)

$40,325

Your old tax bill

$45,000

Your new tax bill

$40,325

Estimated tax savings

$4,675

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: -