BNBCalc Short Term Rental Investment Analysis 181 Deer Dr, Massanutten, VA, 22840

6 bed • 4 bath • 12 guests • $799,900

BNB

Calc

Report by:

STR Experts at SAVVY STR Agents

828-564-1444

agents@savvy.realty

www.savvy.realty

Annual Revenue

$120,531

Profit (Cash Flow)

$28,055

Cap Rate

11.6%

Annual Revenue

$120,531

AirDNA projects $597/night at 49% occupancy ($106,844). Airbtics projects $560/night at 53% occupancy ($108,404). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $550 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$76,489	$103,827	$140,996	$185,191
Occupancy	46%	54%	62%	67%
Nightly Rate	$435	$502	$591	$722

Seasonality (Profit by Month)

Airbnb Comparables

Return Metrics

18.46% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,055	$56,110	$84,165	$112,220	$140,275	$280,550	$841,650
Revenue Appreciation	$6,026	$12,354	$18,998	$25,975	$33,300	$75,800	$400,395
Home Equity	$719,910	$719,910	$719,910	$719,910	$719,910	$719,910	$719,910
Down Payment	$79,990	$79,990	$79,990	$79,990	$79,990	$79,990	$79,990
Property Appreciation	$39,995	$81,989	$126,084	$172,383	$220,997	$503,052	$2,657,221
Total Return	$873,976	$950,354	$1,029,147	$1,110,478	$1,194,473	$1,659,303	$4,699,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.46%

Cap Rate

11.61%

Return on Investment

43.38%

181 Deer Dr Massanutten, Virginia, 22840-2011

6 bed • 4 bath • 12 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact

STR Experts at SAVVY STR Agents

$349,600

Zestimate

$120,531

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $597/night at 49% occupancy ($106,844.82). Airbtics projects $560/night at 53% occupancy ($108,404).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$120k

$205k

$300k

$28,055

Profit

Revenue

$120,531

Operating Expenses

$27,646

Operating Income

$92,884

Mortgage & Taxes

$64,829

Profit (Cash Flow)

$28,055

$184,587

Cash Investment

Down Payment

$79,990

Renos & Furnishing

$80,600

Closing Costs

$23,997

Total

$184,587

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.46%

Cap Rate

11.61%

Return on Investment

43.38%

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

$57,153

Deductible property tax

$1,440

Your total deduction

$167,918

Your adjusted annual income

$150,000 - $167,918 = -$17,918

Taxes on -$17,918 (30%)

-$5,375

Your old tax bill

$45,000

Your new tax bill

-$5,375

Estimated tax savings

$50,375

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