BNBCalc Short Term Rental Investment Analysis 2601 S Virginia Dare Trl LOT 12, , ,

12 bed • 13 bath • 36 guests • $3,795,000

BNB

Calc

Annual Revenue

$304,920

Profit (Cash Flow)

-$4,398

Cap Rate

6.6%

Annual Revenue

$304,920

AirDNA projects $1,546/night at 54% occupancy ($304,920).

BNB Calc projects a 54% occupancy rate, $1,546 rate per night.

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

Return Metrics

-0.48% 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)	-$4,398	-$8,796	-$13,194	-$17,592	-$21,990	-$43,980	-$131,942
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,036,000	$3,036,000	$3,036,000	$3,036,000	$3,036,000	$3,036,000	$3,036,000
Down Payment	$759,000	$759,000	$759,000	$759,000	$759,000	$759,000	$759,000
Property Appreciation	$113,850	$231,115	$351,898	$476,305	$604,445	$1,305,162	$5,416,461
Total Return	$3,904,451	$4,017,319	$4,133,704	$4,253,713	$4,377,454	$5,056,181	$9,079,518

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.48%

Cap Rate

6.62%

Return on Investment

16.26%

2601 S Virginia Dare Trl LOT 12

12 bed • 13 bath • 36 guests

Purchase Price

Est. $18,202/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$4,398

Annual Profit

6.6%

Cap Rate

-0.5%

Cash on Cash

$304,920

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

-$4,398

Profit

Revenue

$304,920

Operating Expenses

$53,320

Operating Income

$251,601

Mortgage & Taxes

$255,999

Profit (Cash Flow)

-$4,398

$902,100

Cash Investment

Down Payment

$759,000

Renos & Furnishing

$29,250

Closing Costs

$113,850

Total

$902,100

DSCR Ratio

Weak

0.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.48%

Cap Rate

6.62%

Return on Investment

16.26%

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

$180,115

Deductible property tax

$37,571

Your total deduction

$384,399

Your adjusted annual income

$150,000 - $384,399 = -$234,399

Taxes on -$234,399 (30%)

-$70,320

Your old tax bill

$45,000

Your new tax bill

-$70,320

Estimated tax savings

$115,320

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.37 sqft

Year built:

2002

Size:

6,108 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.37 sqft

Building area: 6,108 sqft

Garage: No

Heating: Central, heat pump

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air, Heat Pump

View: Ocean

Parking: Off Street

Amenities: 2nd Refrigerator, Dryer, Dishwasher, Microwave, Refrigerator, Range/Oven, Washer

Price per square foot: $621

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Nags Head Elementary School with 6/10 star rating
Middle School: Manteo Middle School with 7/10 star rating
High School: Manteo High School with 7/10 star rating