BNBCalc Short Term Rental Investment Analysis 158 Pearson Cir, Lake Lure, NC 28746, USA

6 bed • 3 bath • 14 guests • $705,000

BNB

Calc

Annual Revenue

$147,193

Profit (Cash Flow)

$52,145

Cap Rate

16.5%

Annual Revenue

$147,193

AirDNA projects $462/night at 74% occupancy ($124,869).

BNB Calc projects a 65% occupancy rate, $620 rate per night.

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

Return Metrics

59.89% 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)	$52,144	$104,289	$156,433	$208,578	$260,723	$521,446	$1,564,338
Revenue Appreciation	$7,359	$15,087	$23,201	$31,721	$40,666	$92,569	$488,967
Home Equity	$634,499	$634,499	$634,499	$634,499	$634,499	$634,499	$634,499
Down Payment	$70,500	$70,500	$70,500	$70,500	$70,500	$70,500	$70,500
Property Appreciation	$28,200	$57,528	$88,029	$119,750	$152,740	$338,572	$1,581,595
Total Return	$792,704	$881,904	$972,664	$1,065,049	$1,159,130	$1,657,587	$4,339,901

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.89%

Cap Rate

16.47%

Return on Investment

93.1%

158 Pearson Cir Lake Lure, North Carolina, 28746-9846

6 bed • 3 bath • 14 guests

Purchase Price

Est. $3,381/mo

Inquire about this property

Contact Agent

$147,193

Annual Revenue

Projected nightly rate is $462/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,145

Profit

Revenue

$147,193

Operating Expenses

$31,075

Operating Income

$116,118

Mortgage & Taxes

$63,974

Profit (Cash Flow)

$52,145

$99,350

Cash Investment

Down Payment

$70,500

Renos & Furnishing

$14,750

Closing Costs

$14,100

Total

$99,350

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

59.89%

Cap Rate

16.47%

Return on Investment

93.1%

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

$53,560

Deductible property tax

$5,429

Your total deduction

$21,867

Your adjusted annual income

$150,000 - $21,867 = $128,133

Taxes on $128,133 (30%)

$38,440

Your old tax bill

$45,000

Your new tax bill

$38,440

Estimated tax savings

$6,560

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