BNBCalc Short Term Rental Investment Analysis 2209 Gable Way, High Point, NC, USA

3 bed • 2 bath • 6 guests • $140,000

BNB

Calc

Report by:

pfountain6@gmail.com

Annual Revenue

$42,368

Profit (Cash Flow)

$12,194

Cap Rate

17.0%

Annual Revenue

$42,368

AirDNA projects $200/night at 58% occupancy ($42,368).

BNB Calc projects a 57.99999999999999% occupancy rate, $200 rate per night.

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

Return Metrics

45.66% 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)	$12,193	$24,387	$36,580	$48,774	$60,967	$121,935	$365,806
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,408	$2,910	$4,514	$6,224	$8,050	$19,182	$126,000
Down Payment	$14,000	$14,000	$14,000	$14,000	$14,000	$14,000	$14,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$31,801	$49,824	$68,076	$86,570	$105,316	$203,265	$705,623

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.66%

Cap Rate

16.98%

Return on Investment

66.67%

2209 Gable Way High Point, North Carolina, 27262-3566

3 bed • 2 bath • 6 guests

Purchase Price

Est. $671/mo

Inquire about this property

Contact Agent

$42,368

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,194

Profit

Revenue

$42,368

Operating Expenses

$18,588

Operating Income

$23,780

Mortgage & Taxes

$11,587

Profit (Cash Flow)

$12,194

$26,700

Cash Investment

Down Payment

$14,000

Renos & Furnishing

$8,500

Closing Costs

$4,200

Total

$26,700

DSCR Ratio

Strong

2.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.66%

Cap Rate

16.98%

Return on Investment

66.67%

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

$8,106

Deductible property tax

$1,400

Your total deduction

$2,182

Your adjusted annual income

$150,000 - $2,182 = $147,818

Taxes on $147,818 (30%)

$44,345

Your old tax bill

$45,000

Your new tax bill

$44,345

Estimated tax savings

$655

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