BNBCalc Short Term Rental Investment Analysis 1340 Gannet Run, Virginia Beach, VA 23451, USA

3 bed • 3 bath • 8 guests • $380,000

BNB

Calc

Annual Revenue

$67,256

Profit (Cash Flow)

$16,754

Cap Rate

11.8%

Annual Revenue

$67,256

AirDNA projects $341/night at 54% occupancy ($67,256).

BNB Calc projects a 54% occupancy rate, $341 rate per night.

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

Return Metrics

17.42% 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)	$16,754	$33,508	$50,262	$67,016	$83,770	$167,540	$502,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$303,999	$303,999	$303,999	$303,999	$303,999	$303,999	$303,999
Down Payment	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000
Property Appreciation	$11,400	$23,142	$35,236	$47,693	$60,524	$130,688	$542,359
Total Return	$408,154	$436,650	$465,498	$494,709	$524,294	$678,229	$1,424,982

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.42%

Cap Rate

11.79%

Return on Investment

30.59%

1340 Gannet Run Virginia Beach, Virginia, 23451-6517

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,823/mo

Inquire about this property

Contact Agent

Virginia Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$67,256

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,754

Profit

Revenue

$67,256

Operating Expenses

$22,423

Operating Income

$44,833

Mortgage & Taxes

$28,079

Profit (Cash Flow)

$16,754

$96,150

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$8,750

Closing Costs

$11,400

Total

$96,150

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.42%

Cap Rate

11.79%

Return on Investment

30.59%

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

$22,592

Deductible property tax

$4,180

Your total deduction

$24,629

Your adjusted annual income

$150,000 - $24,629 = $125,371

Taxes on $125,371 (30%)

$37,611

Your old tax bill

$45,000

Your new tax bill

$37,611

Estimated tax savings

$7,389

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