BNBCalc Short Term Rental Investment Analysis 3004 S Ridge Dr, Midlothian, VA 23112, USA

3 bed • 2 bath • 8 guests • $275,000

BNB

Calc

Annual Revenue

$55,137

Profit (Cash Flow)

$15,934

Cap Rate

12.7%

Annual Revenue

$55,137

AirDNA projects $222/night at 68% occupancy ($55,137).

BNB Calc projects a 68% occupancy rate, $222 rate per night.

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

Return Metrics

21.6% 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)	$15,934	$31,868	$47,802	$63,737	$79,671	$159,342	$478,028
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$299,184	$323,616	$348,302	$373,252	$398,471	$528,919	$1,145,525

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.6%

Cap Rate

12.68%

Return on Investment

36.41%

3004 S Ridge Dr Midlothian, Virginia, 23112-3830

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$55,137

Annual Revenue

Projected nightly rate is $222/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,934

Profit

Revenue

$55,137

Operating Expenses

$20,248

Operating Income

$34,889

Mortgage & Taxes

$18,955

Profit (Cash Flow)

$15,934

$73,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$10,500

Closing Costs

$8,250

Total

$73,750

DSCR Ratio

Strong

1.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.6%

Cap Rate

12.68%

Return on Investment

36.41%

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

$13,184

Deductible property tax

$3,025

Your total deduction

$12,789

Your adjusted annual income

$150,000 - $12,789 = $137,211

Taxes on $137,211 (30%)

$41,163

Your old tax bill

$45,000

Your new tax bill

$41,163

Estimated tax savings

$3,837

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