BNBCalc Short Term Rental Investment Analysis 1732 Deer Run Dr, Burlington, KY 41005, USA

4 bed • 3 bath • 8 guests • $146,000

BNB

Calc

Report by:

tj@adamshomesolutions.com

Annual Revenue

$27,393

Profit (Cash Flow)

$903

Cap Rate

7.4%

Annual Revenue

$27,393

AirDNA projects $170/night at 91% occupancy ($56,503).

BNB Calc projects a 50% occupancy rate, $150 rate per night.

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

Return Metrics

2.03% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$903	$1,806	$2,710	$3,613	$4,517	$9,034	$27,104
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,434	$2,957	$4,573	$6,290	$8,112	$19,055	$116,800
Down Payment	$29,200	$29,200	$29,200	$29,200	$29,200	$29,200	$29,200
Property Appreciation	$4,380	$8,891	$13,538	$18,324	$23,254	$50,211	$208,380
Total Return	$35,917	$42,855	$50,022	$57,428	$65,083	$107,501	$381,484

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.03%

Cap Rate

7.36%

Return on Investment

15.15%

1732 Deer Run Dr Burlington, Kentucky, 41005-9374

4 bed • 3 bath • 8 guests

Purchase Price

Est. $700/mo

Inquire about this property

Contact Agent

$27,393

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$903

Profit

Revenue

$27,393

Operating Expenses

$16,641

Operating Income

$10,752

Mortgage & Taxes

$9,849

Profit (Cash Flow)

$903

$44,330

Cash Investment

Down Payment

$29,200

Renos & Furnishing

$10,750

Closing Costs

$4,380

Total

$44,330

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.03%

Cap Rate

7.36%

Return on Investment

15.15%

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

$6,929

Deductible property tax

$1,445

Your total deduction

$15,044

Your adjusted annual income

$150,000 - $15,044 = $134,956

Taxes on $134,956 (30%)

$40,487

Your old tax bill

$45,000

Your new tax bill

$40,487

Estimated tax savings

$4,513

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