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

4 bed • 3 bath • 14 guests • $555,000

BNB

Calc

Annual Revenue

$104,095

Profit (Cash Flow)

$35,079

Cap Rate

13.9%

Annual Revenue

$104,095

AirDNA projects $342/night at 61% occupancy ($76,197).

BNB Calc projects a 76% occupancy rate, $375 rate per night.

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

Return Metrics

25.34% 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)	$35,079	$70,158	$105,237	$140,316	$175,395	$350,791	$1,052,373
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$444,000	$444,000	$444,000	$444,000	$444,000	$444,000	$444,000
Down Payment	$111,000	$111,000	$111,000	$111,000	$111,000	$111,000	$111,000
Property Appreciation	$16,650	$33,799	$51,463	$69,657	$88,397	$190,873	$792,130
Total Return	$606,729	$658,957	$711,700	$764,973	$818,792	$1,096,664	$2,399,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.34%

Cap Rate

13.85%

Return on Investment

40.59%

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

4 bed • 3 bath • 14 guests

Purchase Price

Est. $2,662/mo

Inquire about this property

Contact Agent

$104,095

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,079

Profit

Revenue

$104,095

Operating Expenses

$27,212

Operating Income

$76,882

Mortgage & Taxes

$41,803

Profit (Cash Flow)

$35,079

$138,400

Cash Investment

Down Payment

$111,000

Renos & Furnishing

$10,750

Closing Costs

$16,650

Total

$138,400

DSCR Ratio

Strong

1.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.34%

Cap Rate

13.85%

Return on Investment

40.59%

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

$31,103

Deductible property tax

$6,105

Your total deduction

$22,396

Your adjusted annual income

$150,000 - $22,396 = $127,604

Taxes on $127,604 (30%)

$38,281

Your old tax bill

$45,000

Your new tax bill

$38,281

Estimated tax savings

$6,719

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