BNBCalc Short Term Rental Investment Analysis 276 Riverview Dr, Harpers Ferry, WV 25425, USA

1 bed • 1 bath • 5 guests • $230,000

BNB

Calc

Annual Revenue

$47,745

Profit (Cash Flow)

$12,943

Cap Rate

12.4%

Annual Revenue

$47,745

AirDNA projects $172/night at 76% occupancy ($47,744).

BNB Calc projects a 76% occupancy rate, $172 rate per night.

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

Return Metrics

22.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,942	$25,885	$38,828	$51,771	$64,714	$129,428	$388,284
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,259	$4,658	$7,205	$9,909	$12,779	$30,018	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$68,102	$90,551	$113,360	$136,547	$160,127	$284,547	$946,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.64%

Cap Rate

12.37%

Return on Investment

38.67%

276 Riverview Dr Harpers Ferry, West Virginia, 25425

1 bed • 1 bath • 5 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

$47,745

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,943

Profit

Revenue

$47,745

Operating Expenses

$19,287

Operating Income

$28,458

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$12,943

$57,150

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$4,250

Closing Costs

$6,900

Total

$57,150

DSCR Ratio

Strong

1.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.64%

Cap Rate

12.37%

Return on Investment

38.67%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$10,429

Your adjusted annual income

$150,000 - $10,429 = $139,571

Taxes on $139,571 (30%)

$41,871

Your old tax bill

$45,000

Your new tax bill

$41,871

Estimated tax savings

$3,129

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