BNBCalc Short Term Rental Investment Analysis 31 Twin Brooks Rd, Arden, NC 28704, USA

3 bed • 2 bath • 6 guests • $66,000

BNB

Calc

Annual Revenue

$43,705

Profit (Cash Flow)

$28,001

Cap Rate

53.0%

Annual Revenue

$43,705

AirDNA projects $193/night at 48% occupancy ($33,836).

BNB Calc projects a 62% occupancy rate, $193 rate per night.

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

Return Metrics

267.18% 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)	$28,000	$56,001	$84,002	$112,003	$140,004	$280,008	$840,025
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$1,980	$4,019	$6,119	$8,283	$10,512	$22,698	$94,199
Total Return	$95,980	$126,021	$156,122	$186,287	$216,516	$368,707	$1,000,225

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

267.18%

Cap Rate

53.01%

Return on Investment

315%

31 Twin Brooks Rd Arden, North Carolina, 28704-9600

3 bed • 2 bath • 6 guests

Purchase Price

Est. $317/mo

Inquire about this property

Contact Agent

$43,705

Annual Revenue

Projected nightly rate is $193/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,001

Profit

Revenue

$43,705

Operating Expenses

$8,715

Operating Income

$34,990

Mortgage & Taxes

$6,989

Profit (Cash Flow)

$28,001

$10,480

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

$1,980

Total

$10,480

DSCR Ratio

Strong

5.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

267.18%

Cap Rate

53.01%

Return on Investment

315%

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

$3,161

Deductible property tax

$726

Your total deduction

-$22,725

Your adjusted annual income

$150,000 - -$22,725 = $172,725

Taxes on $172,725 (30%)

$51,817

Your old tax bill

$45,000

Your new tax bill

$51,817

Estimated tax savings

-$6,817

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