BNBCalc Short Term Rental Investment Analysis 2401 Sanderford Rd, Raleigh, NC 27610, USA

4 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$54,655

Profit (Cash Flow)

$7,487

Cap Rate

8.6%

Annual Revenue

$54,655

AirDNA projects $258/night at 58% occupancy ($54,655).

BNB Calc projects a 57.99999999999999% occupancy rate, $258 rate per night.

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

Return Metrics

7.28% 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)	$7,487	$14,974	$22,461	$29,948	$37,436	$74,872	$224,616
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$103,416	$127,436	$152,083	$177,385	$203,371	$344,644	$1,195,521

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.28%

Cap Rate

8.61%

Return on Investment

22.79%

2401 Sanderford Rd Raleigh, North Carolina, 27610-5827

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$54,655

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,487

Profit

Revenue

$54,655

Operating Expenses

$20,185

Operating Income

$34,470

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$7,487

$102,750

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,750

Closing Costs

$12,000

Total

$102,750

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.28%

Cap Rate

8.61%

Return on Investment

22.79%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$33,624

Your adjusted annual income

$150,000 - $33,624 = $116,376

Taxes on $116,376 (30%)

$34,913

Your old tax bill

$45,000

Your new tax bill

$34,913

Estimated tax savings

$10,087

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