BNBCalc Short Term Rental Investment Analysis 156 Sesame St, Waynesville, NC 28785, USA

4 bed • 4 bath • 10 guests • $595,000

BNB

Calc

Annual Revenue

$101,896

Profit (Cash Flow)

$36,465

Cap Rate

12.6%

Annual Revenue

$101,896

AirDNA projects $481/night at 58% occupancy ($101,895).

BNB Calc projects a 57.99999999999999% occupancy rate, $481 rate per night.

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

Return Metrics

24.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,465	$72,930	$109,395	$145,861	$182,326	$364,653	$1,093,959
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$475,999	$475,999	$475,999	$475,999	$475,999	$475,999	$475,999
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$649,315	$704,166	$759,568	$815,539	$872,094	$1,164,283	$2,538,180

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.66%

Cap Rate

12.55%

Return on Investment

41.23%

156 Sesame St Waynesville, North Carolina, 28785-9492

4 bed • 4 bath • 10 guests

Purchase Price

Est. $2,854/mo

Inquire about this property

Contact Agent

$101,896

Annual Revenue

Projected nightly rate is $481/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,465

Profit

Revenue

$101,896

Operating Expenses

$27,166

Operating Income

$74,729

Mortgage & Taxes

$38,264

Profit (Cash Flow)

$36,465

$147,850

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$11,000

Closing Costs

$17,850

Total

$147,850

DSCR Ratio

Strong

1.95

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.66%

Cap Rate

12.55%

Return on Investment

41.23%

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

$24,906

Deductible property tax

$6,545

Your total deduction

$23,192

Your adjusted annual income

$150,000 - $23,192 = $126,808

Taxes on $126,808 (30%)

$38,042

Your old tax bill

$45,000

Your new tax bill

$38,042

Estimated tax savings

$6,958

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