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 186 Cottage Ln, Mars Hill, NC 28754, USA

4 bed • 4 bath • 12 guests • $525,000

BNB

Calc

Report by:

d5crew@yahoo.com

Annual Revenue

$84,371

Profit (Cash Flow)

$18,504

Cap Rate

11.3%

Annual Revenue

$84,371

Revenue data could not be found for this address

BNB Calc projects a 60% occupancy rate, $385 rate per night.

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


Return Metrics

34.91% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,504$37,008$55,513$74,017$92,521$185,043$555,130
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$6,968$14,316$22,062$30,229$38,840$89,436$498,749
Down Payment$26,250$26,250$26,250$26,250$26,250$26,250$26,250
Property Appreciation$15,750$31,972$48,681$65,892$83,618$180,556$749,312
Total Return$67,473$109,547$152,507$196,389$241,230$481,285$1,829,443

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34.91%

Cap Rate

11.33%

Return on Investment

77.77%

property-location

186 Cottage Ln Mars Hill, North Carolina, 28754

4 bed • 4 bath • 12 guests

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$84,371

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables


$18,504

Profit

Revenue

$84,371

Operating Expenses

$24,888

Operating Income

$59,483

Mortgage & Taxes

$40,979

Profit (Cash Flow)

$18,504

$53,000

Cash Investment

Down Payment

$26,250

Renos & Furnishing

$11,000

Closing Costs

$15,750

Total

$53,000

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.91%

Cap Rate

11.33%

Profit (Cummulative)

$18,504

$6,969

$11,000

$15,750

$0

Total Gain

$41,223

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

$26,096

Deductible property tax

$5,250

Your total deduction

$30,692

Your adjusted annual income

$150,000 - $30,692 = $119,308


Taxes on $119,308 (30%)

$35,792

Your old tax bill

$45,000

Your new tax bill

$35,792


Estimated tax savings

$9,208

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