BNBCalc Short Term Rental Investment Analysis 1459 Laburnum Dr, Columbia, SC 29205, USA

3 bed • 2 bath • 9 guests • $240,000

BNB

Calc

Report by:

pfountain6@gmail.com

Annual Revenue

$27,963

Profit (Cash Flow)

-$4,942

Cap Rate

4.7%

Annual Revenue

$27,963

AirDNA projects $132/night at 58% occupancy ($27,963).

BNB Calc projects a 57.99999999999999% occupancy rate, $132 rate per night.

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

Return Metrics

-7.75% 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)	-$4,941	-$9,883	-$14,825	-$19,767	-$24,708	-$49,417	-$148,252
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,357	$4,860	$7,518	$10,340	$13,335	$31,323	$192,000
Down Payment	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$52,616	$57,593	$62,947	$68,695	$74,852	$112,445	$434,290

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.75%

Cap Rate

4.68%

Return on Investment

7.24%

1459 Laburnum Dr Columbia, South Carolina, 29205-4824

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,151/mo

Inquire about this property

Contact Agent

Columbia

Zoning

Laws

$27,963

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,942

Profit

Revenue

$27,963

Operating Expenses

$16,715

Operating Income

$11,248

Mortgage & Taxes

$16,190

Profit (Cash Flow)

-$4,942

$63,700

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$8,500

Closing Costs

$7,200

Total

$63,700

DSCR Ratio

Weak

0.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.75%

Cap Rate

4.68%

Return on Investment

7.24%

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

$11,391

Deductible property tax

$2,376

Your total deduction

$29,891

Your adjusted annual income

$150,000 - $29,891 = $120,109

Taxes on $120,109 (30%)

$36,033

Your old tax bill

$45,000

Your new tax bill

$36,033

Estimated tax savings

$8,967

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