BNBCalc Short Term Rental Investment Analysis 161 Falling Oak Ln, Hendersonville, NC 28739, USA

4 bed • 4 bath • 12 guests • $539,000

BNB

Calc

Annual Revenue

$83,758

Profit (Cash Flow)

$18,711

Cap Rate

11.0%

Annual Revenue

$83,758

AirDNA projects $441/night at 52% occupancy ($83,757).

BNB Calc projects a 52% occupancy rate, $441 rate per night.

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

Return Metrics

13.86% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,710	$37,421	$56,132	$74,843	$93,554	$187,108	$561,326
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$431,200	$431,200	$431,200	$431,200	$431,200	$431,200	$431,200
Down Payment	$107,800	$107,800	$107,800	$107,800	$107,800	$107,800	$107,800
Property Appreciation	$16,170	$32,825	$49,979	$67,649	$85,848	$185,370	$769,294
Total Return	$573,880	$609,246	$645,112	$681,492	$718,403	$911,479	$1,869,620

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.86%

Cap Rate

10.98%

Return on Investment

27.1%

161 Falling Oak Ln Hendersonville, North Carolina, 28739-6613

4 bed • 4 bath • 12 guests

Purchase Price

Est. $2,585/mo

Inquire about this property

Contact Agent

$83,758

Annual Revenue

Projected nightly rate is $441/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,711

Profit

Revenue

$83,758

Operating Expenses

$24,569

Operating Income

$59,189

Mortgage & Taxes

$40,478

Profit (Cash Flow)

$18,711

$134,970

Cash Investment

Down Payment

$107,800

Renos & Furnishing

$11,000

Closing Costs

$16,170

Total

$134,970

DSCR Ratio

Strong

1.46

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.86%

Cap Rate

10.98%

Return on Investment

27.1%

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

$32,782

Deductible property tax

$5,929

Your total deduction

$39,879

Your adjusted annual income

$150,000 - $39,879 = $110,121

Taxes on $110,121 (30%)

$33,036

Your old tax bill

$45,000

Your new tax bill

$33,036

Estimated tax savings

$11,964

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