BNBCalc Short Term Rental Investment Analysis 2931 Brookmere Rd, Charlottesville, VA 22901, USA

5 bed • 3 bath • 12 guests • $400,000

BNB

Calc

Annual Revenue

$171,044

Profit (Cash Flow)

$108,745

Cap Rate

33.9%

Annual Revenue

$171,044

AirDNA projects $1,115/night at 42% occupancy ($171,043).

BNB Calc projects a 42% occupancy rate, $1,115 rate per night.

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

Return Metrics

103.81% 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)	$108,745	$217,490	$326,236	$434,981	$543,726	$1,087,453	$3,262,360
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$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	$520,745	$641,850	$763,326	$885,184	$1,007,436	$1,625,019	$4,233,265

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.81%

Cap Rate

33.93%

Return on Investment

119.02%

2931 Brookmere Rd Charlottesville, Virginia, 22901-1110

5 bed • 3 bath • 12 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$171,044

Annual Revenue

AirDNA projects $1,115/night at 42% occupancy ($171,043.76).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$108,745

Profit

Revenue

$171,044

Operating Expenses

$35,316

Operating Income

$135,728

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$108,745

$104,750

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$12,750

Closing Costs

$12,000

Total

$104,750

DSCR Ratio

Strong

5.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

103.81%

Cap Rate

33.93%

Return on Investment

119.02%

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

-$67,359

Your adjusted annual income

$150,000 - -$67,359 = $217,359

Taxes on $217,359 (30%)

$65,208

Your old tax bill

$45,000

Your new tax bill

$65,208

Estimated tax savings

-$20,208

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