BNBCalc Short Term Rental Investment Analysis 245 Orchard Dr, Maggie Valley, NC 28751, USA

4 bed • 3 bath • 12 guests • $819,000

BNB

Calc

Annual Revenue

$124,000

Profit (Cash Flow)

$52,164

Cap Rate

12.8%

Annual Revenue

$124,000

AirDNA projects $325/night at 66% occupancy ($78,344).

BNB Calc projects a 70% occupancy rate, $485 rate per night.

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

Return Metrics

19.41% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$52,164	$104,328	$156,492	$208,657	$260,821	$521,642	$1,564,928
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,779	$9,956	$15,563	$21,636	$28,214	$70,270	$573,300
Down Payment	$245,700	$245,700	$245,700	$245,700	$245,700	$245,700	$245,700
Property Appreciation	$24,570	$49,877	$75,943	$102,791	$130,445	$281,667	$1,168,927
Total Return	$327,213	$409,862	$493,699	$578,785	$665,181	$1,119,281	$3,552,856

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.41%

Cap Rate

12.84%

Return on Investment

30.33%

245 Orchard Dr Maggie Valley, North Carolina, 28751-9676

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,928/mo

Inquire about this property

Contact Agent

$124,000

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,164

Profit

Revenue

$124,000

Operating Expenses

$18,836

Operating Income

$105,164

Mortgage & Taxes

$53,000

Profit (Cash Flow)

$52,164

$268,735

Cash Investment

Down Payment

$245,700

Renos & Furnishing

$10,750

Closing Costs

$12,285

Total

$268,735

DSCR Ratio

Strong

1.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.41%

Cap Rate

12.84%

Return on Investment

30.33%

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

$45,572

Deductible property tax

$2,472

Your total deduction

$33,768

Your adjusted annual income

$150,000 - $33,768 = $116,232

Taxes on $116,232 (30%)

$34,870

Your old tax bill

$45,000

Your new tax bill

$34,870

Estimated tax savings

$10,130

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