BNBCalc Short Term Rental Investment Analysis 3 Shay Ln, Cass, WV 24927, USA

5 bed • 3 bath • 14 guests • $425,000

BNB

Calc

Annual Revenue

$118,580

Profit (Cash Flow)

$60,533

Cap Rate

21.0%

Annual Revenue

$118,580

AirDNA projects $773/night at 42% occupancy ($118,580).

BNB Calc projects a 42% occupancy rate, $773 rate per night.

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

Return Metrics

54.78% 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)	$60,533	$121,066	$181,599	$242,132	$302,665	$605,330	$1,815,991
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$498,283	$571,948	$646,008	$720,473	$795,356	$1,176,494	$2,847,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.78%

Cap Rate

20.99%

Return on Investment

70.09%

3 Shay Ln Cass, West Virginia, 24927

5 bed • 3 bath • 14 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$118,580

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$60,533

Profit

Revenue

$118,580

Operating Expenses

$29,335

Operating Income

$89,245

Mortgage & Taxes

$28,712

Profit (Cash Flow)

$60,533

$110,500

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$12,750

Closing Costs

$12,750

Total

$110,500

DSCR Ratio

Strong

3.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.78%

Cap Rate

20.99%

Return on Investment

70.09%

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

$20,171

Deductible property tax

$4,250

Your total deduction

-$16,670

Your adjusted annual income

$150,000 - -$16,670 = $166,670

Taxes on $166,670 (30%)

$50,001

Your old tax bill

$45,000

Your new tax bill

$50,001

Estimated tax savings

-$5,001

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