BNBCalc Short Term Rental Investment Analysis 221 Collins Valley Rd, Walhalla, SC 29691, USA

4 bed • 4 bath • 12 guests • $550,000

BNB

Calc

Annual Revenue

$47,745

Profit (Cash Flow)

-$8,643

Cap Rate

5.2%

Annual Revenue

$47,745

AirDNA projects $304/night at 43% occupancy ($47,744).

BNB Calc projects a 43% occupancy rate, $304 rate per night.

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

Return Metrics

-6.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,643	-$17,286	-$25,930	-$34,573	-$43,216	-$86,433	-$259,301
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$557,856	$566,208	$575,069	$584,456	$594,383	$652,720	$1,075,692

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.28%

Cap Rate

5.17%

Return on Investment

9.64%

221 Collins Valley Rd Walhalla, South Carolina, 29691-4504

4 bed • 4 bath • 12 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$47,745

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,643

Profit

Revenue

$47,745

Operating Expenses

$19,287

Operating Income

$28,458

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$8,643

$137,500

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$11,000

Closing Costs

$16,500

Total

$137,500

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.28%

Cap Rate

5.17%

Return on Investment

9.64%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$64,649

Your adjusted annual income

$150,000 - $64,649 = $85,351

Taxes on $85,351 (30%)

$25,605

Your old tax bill

$45,000

Your new tax bill

$25,605

Estimated tax savings

$19,395

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