BNBCalc Short Term Rental Investment Analysis 212 W Woodlawn Rd, Charlotte, NC 28217, USA

3 bed • 2.5 bath • 5 guests • $1

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$40,988

Profit (Cash Flow)

$22,579

Cap Rate

2257928.3%

Annual Revenue

$40,988

AirDNA projects $181/night at 62% occupancy ($40,987).

BNB Calc projects a 62% occupancy rate, $181 rate per night.

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

Return Metrics

261.78% 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)	$22,579	$45,158	$67,737	$90,316	$112,896	$225,792	$677,376
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$1
Total Return	$22,579	$45,158	$67,737	$90,317	$112,896	$225,792	$677,378

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

261.78%

Cap Rate

2,257,928.3%

Return on Investment

261.78%

212 W Woodlawn Rd Charlotte, North Carolina, 28217-2153

3 bed • 2.5 bath • 5 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$40,988

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,579

Profit

Revenue

$40,988

Operating Expenses

$18,408

Operating Income

$22,579

Mortgage & Taxes

Profit (Cash Flow)

$22,579

$8,625

Cash Investment

Down Payment

Renos & Furnishing

$8,625

Closing Costs

Total

$8,625

DSCR Ratio

Strong

334721.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

261.78%

Cap Rate

2,257,928.3%

Return on Investment

261.78%

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

Deductible property tax

Your total deduction

-$21,389

Your adjusted annual income

$150,000 - -$21,389 = $171,389

Taxes on $171,389 (30%)

$51,417

Your old tax bill

$45,000

Your new tax bill

$51,417

Estimated tax savings

-$6,417

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