BNBCalc Short Term Rental Investment Analysis 157 The Meadows Ln, Slaty Fork, WV 26291, USA

5 bed • 4 bath • 14 guests • $450,000

BNB

Calc

Report by:

allisonfclark@gmail.com

Annual Revenue

$119,329

Profit (Cash Flow)

$60,381

Cap Rate

20.2%

Annual Revenue

$119,329

AirDNA projects $883/night at 37% occupancy ($119,328).

BNB Calc projects a 37% occupancy rate, $883 rate per night.

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

Return Metrics

42.67% 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)	$60,380	$120,761	$181,141	$241,522	$301,902	$603,805	$1,811,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$168,301	$247,280	$326,966	$407,388	$488,580	$907,299	$2,903,684

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.67%

Cap Rate

20.16%

Return on Investment

55.33%

157 The Meadows Ln Slaty Fork, West Virginia, 26291

5 bed • 4 bath • 14 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$119,329

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$60,381

Profit

Revenue

$119,329

Operating Expenses

$28,593

Operating Income

$90,736

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$60,381

$141,500

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$38,000

Closing Costs

$13,500

Total

$141,500

DSCR Ratio

Strong

2.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.67%

Cap Rate

20.16%

Return on Investment

55.33%

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

$21,357

Deductible property tax

$4,455

Your total deduction

-$10,556

Your adjusted annual income

$150,000 - -$10,556 = $160,556

Taxes on $160,556 (30%)

$48,167

Your old tax bill

$45,000

Your new tax bill

$48,167

Estimated tax savings

-$3,167

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