BNBCalc Short Term Rental Investment Analysis 219 Picnic Point Rd, Lake Lure, NC 28746, USA

4 bed • 2 bath • 12 guests • $1,000,000

BNB

Calc

Report by:

mulqueej@gmail.com

Annual Revenue

$115,052

Profit (Cash Flow)

$19,558

Cap Rate

8.7%

Annual Revenue

$115,052

AirDNA projects $377/night at 62% occupancy ($85,372).

BNB Calc projects a 70% occupancy rate, $450 rate per night.

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

Return Metrics

8.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,558	$39,116	$58,674	$78,233	$97,791	$195,582	$586,748
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$259,382	$320,270	$382,729	$446,825	$512,630	$870,013	$3,014,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.13%

Cap Rate

8.7%

Return on Investment

24.69%

219 Picnic Point Rd Lake Lure, North Carolina, 28746

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$115,052

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,558

Profit

Revenue

$115,052

Operating Expenses

$28,037

Operating Income

$87,015

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$19,558

$240,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$10,500

Closing Costs

$30,000

Total

$240,500

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.13%

Cap Rate

8.7%

Return on Investment

24.69%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$80,959

Your adjusted annual income

$150,000 - $80,959 = $69,041

Taxes on $69,041 (30%)

$20,712

Your old tax bill

$45,000

Your new tax bill

$20,712

Estimated tax savings

$24,288

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