BNBCalc Short Term Rental Investment Analysis 174 Cottontail Trail, Maggie Valley, NC 28751, USA

2 bed • 2 bath • 6 guests • $405,000

BNB

Calc

Annual Revenue

$44,114

Profit (Cash Flow)

-$5,775

Cap Rate

6.0%

Annual Revenue

$44,114

AirDNA projects $183/night at 66% occupancy ($44,114).

BNB Calc projects a 66% occupancy rate, $183 rate per night.

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

Return Metrics

-9.76% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,774	-$11,549	-$17,323	-$23,098	-$28,872	-$57,745	-$173,235
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,476	$9,228	$14,273	$19,630	$25,316	$59,465	$364,500
Down Payment	$40,500	$40,500	$40,500	$40,500	$40,500	$40,500	$40,500
Property Appreciation	$12,150	$24,664	$37,554	$50,831	$64,506	$139,286	$578,041
Total Return	$51,351	$62,843	$75,004	$87,863	$101,450	$181,506	$809,805

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.76%

Cap Rate

6.03%

Return on Investment

18.34%

174 Cottontail Trail Maggie Valley, North Carolina, 28751-6113

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,943/mo

Inquire about this property

Contact Agent

$44,114

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,775

Profit

Revenue

$44,114

Operating Expenses

$19,655

Operating Income

$24,459

Mortgage & Taxes

$30,234

Profit (Cash Flow)

-$5,775

$59,150

Cash Investment

Down Payment

$40,500

Renos & Furnishing

$6,500

Closing Costs

$12,150

Total

$59,150

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.76%

Cap Rate

6.03%

Return on Investment

18.34%

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

$21,624

Deductible property tax

$4,009

Your total deduction

$46,283

Your adjusted annual income

$150,000 - $46,283 = $103,717

Taxes on $103,717 (30%)

$31,115

Your old tax bill

$45,000

Your new tax bill

$31,115

Estimated tax savings

$13,885

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