BNBCalc Short Term Rental Investment Analysis 195 Grandview Mesa Rd, Whittier, NC 28789, USA

5 bed • 2 bath • 10 guests • $450,000

BNB

Calc

Annual Revenue

$66,219

Profit (Cash Flow)

$21,568

Cap Rate

11.5%

Annual Revenue

$66,219

AirDNA projects $352/night at 46% occupancy ($59,140).

BNB Calc projects a 74% occupancy rate, $245 rate per night.

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

Return Metrics

32.31% 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)	$21,568	$43,136	$64,705	$86,273	$107,841	$215,683	$647,051
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$405,000	$405,000	$405,000	$405,000	$405,000	$405,000	$405,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$485,068	$520,541	$556,432	$592,752	$629,515	$820,446	$1,739,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.31%

Cap Rate

11.52%

Return on Investment

59.97%

195 Grandview Mesa Rd Whittier, North Carolina, 28789

5 bed • 2 bath • 10 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$66,219

Annual Revenue

Projected nightly rate is $352/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,568

Profit

Revenue

$66,219

Operating Expenses

$14,356

Operating Income

$51,863

Mortgage & Taxes

$30,294

Profit (Cash Flow)

$21,568

$66,750

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$15,000

Closing Costs

$6,750

Total

$66,750

DSCR Ratio

Strong

1.71

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.31%

Cap Rate

11.52%

Return on Investment

59.97%

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

$24,068

Deductible property tax

$1,125

Your total deduction

$24,524

Your adjusted annual income

$150,000 - $24,524 = $125,476

Taxes on $125,476 (30%)

$37,643

Your old tax bill

$45,000

Your new tax bill

$37,643

Estimated tax savings

$7,357

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