BNBCalc Short Term Rental Investment Analysis 305 Carrington Way, Kingsland, GA 31548, USA

4 bed • 3 bath • 10 guests • $350,000

BNB

Calc

Annual Revenue

$80,511

Profit (Cash Flow)

$34,809

Cap Rate

16.3%

Annual Revenue

$80,511

AirDNA projects $329/night at 67% occupancy ($80,510).

BNB Calc projects a 67% occupancy rate, $329 rate per night.

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

Return Metrics

38.14% 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)	$34,809	$69,618	$104,427	$139,236	$174,046	$348,092	$1,044,277
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$395,309	$440,933	$486,882	$533,165	$579,792	$818,463	$1,893,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.14%

Cap Rate

16.27%

Return on Investment

54.07%

305 Carrington Way Kingsland, Georgia, 31548-6136

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$80,511

Annual Revenue

AirDNA projects $329/night at 67% occupancy ($80,510.73).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,809

Profit

Revenue

$80,511

Operating Expenses

$23,546

Operating Income

$56,964

Mortgage & Taxes

$22,155

Profit (Cash Flow)

$34,809

$91,250

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$10,750

Closing Costs

$10,500

Total

$91,250

DSCR Ratio

Strong

2.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.14%

Cap Rate

16.27%

Return on Investment

54.07%

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

$14,175

Deductible property tax

$3,850

Your total deduction

$42,183

Your adjusted annual income

$150,000 - $42,183 = $107,817

Taxes on $107,817 (30%)

$32,345

Your old tax bill

$45,000

Your new tax bill

$32,345

Estimated tax savings

$12,655

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