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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

34.91%

Cap Rate

11.33%

Return on Investment

77.77%

186 Cottage Ln Mars Hill, North Carolina, 28754

4 bed • 4 bath • 12 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

$84,371

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

34.91%

Cap Rate

11.33%

Return on Investment

77.77%

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