BNBCalc Short Term Rental Investment Analysis 274 Hemlock Road, Banner Elk, NC, USA

2 bed • 2 bath • 4 guests • $400,000

BNB

Calc

Report by:

Greg Brocato

greg@travelonist.com

Annual Revenue

$48,194

Profit (Cash Flow)

$1,866

Cap Rate

7.2%

Annual Revenue

$48,194

AirDNA projects $203/night at 65% occupancy ($48,193).

BNB Calc projects a 65% occupancy rate, $203 rate per night.

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

Return Metrics

1.89% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,865	$3,731	$5,597	$7,463	$9,329	$18,659	$55,979
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	$97,795	$116,193	$135,219	$154,900	$175,265	$288,432	$1,026,884

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.89%

Cap Rate

7.21%

Return on Investment

18.06%

274 Hemlock Rd Banner Elk, North Carolina, 28604-8828

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$48,194

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,866

Profit

Revenue

$48,194

Operating Expenses

$19,345

Operating Income

$28,849

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$1,866

$98,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$6,500

Closing Costs

$12,000

Total

$98,500

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.89%

Cap Rate

7.21%

Return on Investment

18.06%

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

$38,658

Your adjusted annual income

$150,000 - $38,658 = $111,342

Taxes on $111,342 (30%)

$33,403

Your old tax bill

$45,000

Your new tax bill

$33,403

Estimated tax savings

$11,597

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