BNBCalc Short Term Rental Investment Analysis 182 Dockside Dr, Lake Lure, NC 28746, USA

3 bed • 3 bath • 12 guests • $1,100,000

BNB

Calc

Report by:

mulqueej@gmail.com

Annual Revenue

$153,402

Profit (Cash Flow)

$17,701

Cap Rate

8.2%

Annual Revenue

$153,402

AirDNA projects $346/night at 60% occupancy ($75,824).

BNB Calc projects a 70% occupancy rate, $600 rate per night.

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

Return Metrics

6.76% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,701	$35,402	$53,103	$70,804	$88,505	$177,011	$531,034
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,854	$24,377	$37,606	$51,582	$66,346	$153,639	$879,999
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$282,555	$346,769	$412,710	$480,446	$550,053	$928,958	$3,201,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.76%

Cap Rate

8.15%

Return on Investment

23.89%

182 Dockside Dr Lake Lure, North Carolina, 28746-9023

3 bed • 3 bath • 12 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$153,402

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,701

Profit

Revenue

$153,402

Operating Expenses

$63,643

Operating Income

$89,760

Mortgage & Taxes

$72,059

Profit (Cash Flow)

$17,701

$261,750

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$8,750

Closing Costs

$33,000

Total

$261,750

DSCR Ratio

Acceptable

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.76%

Cap Rate

8.15%

Return on Investment

23.89%

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

$47,804

Deductible property tax

$12,100

Your total deduction

$91,432

Your adjusted annual income

$150,000 - $91,432 = $58,568

Taxes on $58,568 (30%)

$17,570

Your old tax bill

$45,000

Your new tax bill

$17,570

Estimated tax savings

$27,430

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