BNBCalc Short Term Rental Investment Analysis 174 Chestnut Ridge Cir, Blue Ridge, GA 30513, USA

3 bed • 2 bath • 6 guests • $425,000

BNB

Calc

Annual Revenue

$70,992

Profit (Cash Flow)

$12,648

Cap Rate

10.2%

Annual Revenue

$70,992

AirDNA projects $341/night at 57% occupancy ($70,992).

BNB Calc projects a 56.99999999999999% occupancy rate, $341 rate per night.

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

Return Metrics

12.25% 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)	$12,648	$25,296	$37,945	$50,593	$63,242	$126,484	$379,453
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$450,398	$476,179	$502,354	$528,935	$555,933	$697,648	$1,411,040

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.25%

Cap Rate

10.18%

Return on Investment

28.23%

174 Chestnut Ridge Cir Blue Ridge, Georgia, 30513-7623

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$70,992

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,648

Profit

Revenue

$70,992

Operating Expenses

$27,693

Operating Income

$43,300

Mortgage & Taxes

$30,651

Profit (Cash Flow)

$12,648

$103,250

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$13,500

Closing Costs

$4,750

Total

$103,250

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.25%

Cap Rate

10.18%

Return on Investment

28.23%

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

$22,113

Deductible property tax

$4,675

Your total deduction

$31,746

Your adjusted annual income

$150,000 - $31,746 = $118,254

Taxes on $118,254 (30%)

$35,476

Your old tax bill

$45,000

Your new tax bill

$35,476

Estimated tax savings

$9,524

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