BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$76,489$103,827$140,996$185,191
Occupancy46%54%62%67%
Nightly Rate$435$502$591$722

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables


Return Metrics

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

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

5%

Revenue Appreciation:

5%

Cash on Cash Return

18.46%

Cap Rate

11.61%

Return on Investment

43.38%

property-location

181 Deer Dr Massanutten, Virginia, 22840-2011

6 bed • 4 bath • 12 guests

Est. $3,837/mo

Agent

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.
Projected nightly rate is $597/night at 49% occupancy.Projected nightly rate is $560/night at 53% occupancy.

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$0

Avg annual revenue

0%

Avg occupancy rate

$0

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

Sign up to see the data on 10 all comparables

$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

5%

Revenue Appreciation

5%

Cash on Cash Return

18.46%

Cap Rate

11.61%

Profit (Cummulative)

$28,055

$719,910

$80,600

$39,995

$6,027

Total Gain

$80,090

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

$64,152

Your adjusted annual income

$150,000 - $64,152 = $85,848


Taxes on $85,848 (30%)

$25,754

Your old tax bill

$45,000

Your new tax bill

$25,754


Estimated tax savings

$19,246

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