BNBCalc Short Term Rental Investment Analysis 203 Hartmans Mill Rd, Charlottesville, VA 22902, USA

5 bed • 5 bath • 12 guests • $870,000

BNB

Calc

Annual Revenue

$215,275

Profit (Cash Flow)

$115,522

Cap Rate

20.0%

Annual Revenue

$215,275

AirDNA projects $842/night at 70% occupancy ($215,274).

BNB Calc projects a 70% occupancy rate, $842 rate per night.

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

Return Metrics

54.14% 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)	$115,521	$231,043	$346,564	$462,086	$577,608	$1,155,216	$3,465,648
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$696,000	$696,000	$696,000	$696,000	$696,000	$696,000	$696,000
Down Payment	$174,000	$174,000	$174,000	$174,000	$174,000	$174,000	$174,000
Property Appreciation	$26,100	$52,983	$80,672	$109,192	$138,568	$299,207	$1,241,718
Total Return	$1,011,621	$1,154,026	$1,297,237	$1,441,279	$1,586,176	$2,324,423	$5,577,367

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.14%

Cap Rate

20.02%

Return on Investment

70.38%

203 Hartmans Mill Rd Charlottesville, Virginia, 22902

5 bed • 5 bath • 12 guests

Purchase Price

Est. $4,173/mo

Inquire about this property

Contact Agent

$215,275

Annual Revenue

AirDNA projects $842/night at 70% occupancy ($215,274.81).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$115,522

Profit

Revenue

$215,275

Operating Expenses

$41,066

Operating Income

$174,209

Mortgage & Taxes

$58,687

Profit (Cash Flow)

$115,522

$213,350

Cash Investment

Down Payment

$174,000

Renos & Furnishing

$13,250

Closing Costs

$26,100

Total

$213,350

DSCR Ratio

Strong

2.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.14%

Cap Rate

20.02%

Return on Investment

70.38%

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

$41,291

Deductible property tax

$8,613

Your total deduction

$73,301

Your adjusted annual income

$150,000 - $73,301 = $76,699

Taxes on $76,699 (30%)

$23,010

Your old tax bill

$45,000

Your new tax bill

$23,010

Estimated tax savings

$21,990

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