BNBCalc Short Term Rental Investment Analysis 137 Riviera Dr, Hendersonville, TN 37075, USA

4 bed • 3 bath • 10 guests • $1,300,000

BNB

Calc

Annual Revenue

$55,649

Profit (Cash Flow)

-$52,360

Cap Rate

2.7%

Annual Revenue

$55,649

AirDNA projects $293/night at 52% occupancy ($55,648).

BNB Calc projects a 52% occupancy rate, $293 rate per night.

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

Return Metrics

-16.9% 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)	-$52,359	-$104,719	-$157,078	-$209,438	-$261,798	-$523,596	-$1,570,789
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,771	$26,330	$40,725	$56,008	$72,234	$169,668	$1,040,000
Down Payment	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Property Appreciation	$39,000	$79,170	$120,545	$163,161	$207,056	$447,091	$1,855,441
Total Return	$259,411	$260,781	$264,191	$269,731	$277,492	$353,163	$1,584,651

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.9%

Cap Rate

2.71%

Return on Investment

-0.18%

137 Riviera Dr Hendersonville, Tennessee, 37075-3434

4 bed • 3 bath • 10 guests

Purchase Price

Est. $6,235/mo

Inquire about this property

Contact Agent

$55,649

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$52,360

Profit

Revenue

$55,649

Operating Expenses

$20,314

Operating Income

$35,334

Mortgage & Taxes

$87,694

Profit (Cash Flow)

-$52,360

$309,750

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$10,750

Closing Costs

$39,000

Total

$309,750

DSCR Ratio

Weak

0.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.9%

Cap Rate

2.71%

Return on Investment

-0.18%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$182,632

Your adjusted annual income

$150,000 - $182,632 = -$32,632

Taxes on -$32,632 (30%)

-$9,790

Your old tax bill

$45,000

Your new tax bill

-$9,790

Estimated tax savings

$54,790

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