BNBCalc Short Term Rental Investment Analysis 268 Big Laurel Ln Burnsville NC 28714

4 bed • 4 bath • 12 guests • $1,260,400

BNB

Calc

Annual Revenue

$51,054

Profit (Cash Flow)

-$54,286

Cap Rate

2.4%

Annual Revenue

$51,054

AirDNA projects $219/night at 38% occupancy ($30,395). Airbtics projects $241/night at 58% occupancy ($51,053). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 58% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,208	$60,338	$80,246	$95,660
Occupancy	47%	60%	65%	72%
Nightly Rate	$165	$253	$309	$333

Seasonality (Profit by Month)

Return Metrics

-18.04% 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)	-$54,285	-$108,571	-$162,857	-$217,143	-$271,429	-$542,858	-$1,628,574
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,008,320	$1,008,320	$1,008,320	$1,008,320	$1,008,320	$1,008,320	$1,008,320
Down Payment	$252,080	$252,080	$252,080	$252,080	$252,080	$252,080	$252,080
Property Appreciation	$37,812	$76,758	$116,873	$158,191	$200,749	$433,472	$1,798,921
Total Return	$1,243,926	$1,228,586	$1,214,415	$1,201,448	$1,189,720	$1,151,014	$1,430,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.04%

Cap Rate

2.43%

Return on Investment

-1.35%

268 Big Laurel Ln Burnsville NC 28714 Burnsville, NC, 28714

4 bed • 4 bath • 12 guests

Purchase Price

Est. $6,045/mo

This property is for sale!

Contact Agent

$51,054

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $219/night at 38% occupancy ($30,395.6). Airbtics projects $241/night at 58% occupancy ($51,053).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$54,286

Profit

Revenue

$51,054

Operating Expenses

$20,317

Operating Income

$30,737

Mortgage & Taxes

$85,023

Profit (Cash Flow)

-$54,286

$300,892

Cash Investment

Down Payment

$252,080

Renos & Furnishing

$11,000

Closing Costs

$37,812

Total

$300,892

DSCR Ratio

Weak

0.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.04%

Cap Rate

2.43%

Return on Investment

-1.35%

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

$59,820

Deductible property tax

$12,478

Your total deduction

$219,981

Your adjusted annual income

$150,000 - $219,981 = -$69,981

Taxes on -$69,981 (30%)

-$20,994

Your old tax bill

$45,000

Your new tax bill

-$20,994

Estimated tax savings

$65,994

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:

81,022 sqft

Year built:

2008

Size:

6,824 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
68 Apple Hill Rd	3	2	1,120	-	41,382	1993	$300,000	84
390 Cane Mountain Ln	2	1	1,000	-	1,437,480	1977	$300,000	-
223 Big Laurel Ln	3	3	1,120	-	128,502	2006	$0	-
177 Blueberry Dr	3	3	1,911	-	133,729	2004	$589,000	49
465 Blackberry Ridge Rd	3	2	1,960	-	86,684	2008	$473,000	39
220 Settlers Ridge Rd	3	2	912	-	33,977	1993	$220,000	31
65 Settlers Ridge Rd	2	2	1,120	-	40,511	1995	$362,500	-
3358 W Us Highway 19e	2	2	1,320	-	15,246	1990	$235,000	-
380 River Ridge Dr	2	2	988	-	35,719	1989	$305,000	47
84 Skyline Dr	2	3	1,428	-	41,818	2006	$550,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 81,022 sqft

Building area: 6,824 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 080001160245.000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $513,690

County Est. Land Value: -

Assessed Land Value: $50,800

County Est. Structure Value: -

Market Estimate: $702,628