BNBCalc Short Term Rental Investment Analysis 15 Brooks Cove Rd, Black Mountain, NC 28711, USA

3 bed • 2 bath • 6 guests • $277,000

BNB

Calc

Annual Revenue

$34,461

Profit (Cash Flow)

-$1,785

Cap Rate

6.1%

Annual Revenue

$34,461

AirDNA projects $185/night at 51% occupancy ($34,460).

BNB Calc projects a 51% occupancy rate, $185 rate per night.

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

Return Metrics

-2.47% 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)	-$1,784	-$3,569	-$5,354	-$7,138	-$8,923	-$17,846	-$53,540
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,721	$5,610	$8,677	$11,934	$15,391	$36,152	$221,600
Down Payment	$55,400	$55,400	$55,400	$55,400	$55,400	$55,400	$55,400
Property Appreciation	$8,310	$16,869	$25,685	$34,765	$44,118	$95,264	$395,351
Total Return	$64,646	$74,310	$84,409	$94,961	$105,987	$168,970	$618,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.47%

Cap Rate

6.1%

Return on Investment

12.8%

15 Brooks Cove Rd Black Mountain, North Carolina, 28711-3651

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,329/mo

Inquire about this property

Contact Agent

$34,461

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,785

Profit

Revenue

$34,461

Operating Expenses

$17,560

Operating Income

$16,901

Mortgage & Taxes

$18,686

Profit (Cash Flow)

-$1,785

$72,210

Cash Investment

Down Payment

$55,400

Renos & Furnishing

$8,500

Closing Costs

$8,310

Total

$72,210

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.47%

Cap Rate

6.1%

Return on Investment

12.8%

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

$13,147

Deductible property tax

$2,742

Your total deduction

$30,400

Your adjusted annual income

$150,000 - $30,400 = $119,600

Taxes on $119,600 (30%)

$35,880

Your old tax bill

$45,000

Your new tax bill

$35,880

Estimated tax savings

$9,120

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