BNBCalc Short Term Rental Investment Analysis 200 Cullen Rd, Oxford, MS 38655, USA

4 bed • 2 bath • 8 guests • $409,000

BNB

Calc

Annual Revenue

$63,680

Profit (Cash Flow)

$14,732

Cap Rate

10.3%

Annual Revenue

$63,680

AirDNA projects $517/night at 55% occupancy ($103,857).

BNB Calc projects a 55.00000000000001% occupancy rate, $317 rate per night.

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

Return Metrics

14.08% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,732	$29,464	$44,196	$58,928	$73,660	$147,320	$441,960
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$327,200	$327,200	$327,200	$327,200	$327,200	$327,200	$327,200
Down Payment	$81,800	$81,800	$81,800	$81,800	$81,800	$81,800	$81,800
Property Appreciation	$12,270	$24,908	$37,925	$51,333	$65,143	$140,661	$583,750
Total Return	$436,002	$463,372	$491,121	$519,261	$547,803	$696,981	$1,434,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.08%

Cap Rate

10.34%

Return on Investment

29.66%

200 Cullen Rd Oxford, Mississippi, 38655-2204

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,962/mo

Inquire about this property

Contact Agent

$63,680

Annual Revenue

Projected nightly rate is $517/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,732

Profit

Revenue

$63,680

Operating Expenses

$21,358

Operating Income

$42,322

Mortgage & Taxes

$27,590

Profit (Cash Flow)

$14,732

$104,570

Cash Investment

Down Payment

$81,800

Renos & Furnishing

$10,500

Closing Costs

$12,270

Total

$104,570

DSCR Ratio

Strong

1.53

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.08%

Cap Rate

10.34%

Return on Investment

29.66%

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

$19,412

Deductible property tax

$4,049

Your total deduction

$27,236

Your adjusted annual income

$150,000 - $27,236 = $122,764

Taxes on $122,764 (30%)

$36,829

Your old tax bill

$45,000

Your new tax bill

$36,829

Estimated tax savings

$8,171

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