BNBCalc Short Term Rental Investment Analysis 3204 Wilder St, Raleigh, NC 27607, USA

3 bed • 2 bath • 6 guests • $370,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$55,225

Profit (Cash Flow)

$10,007

Cap Rate

9.5%

Annual Revenue

$55,225

AirDNA projects $216/night at 70% occupancy ($55,224).

BNB Calc projects a 70% occupancy rate, $216 rate per night.

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

Return Metrics

10.69% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,006	$20,013	$30,019	$40,026	$50,033	$100,066	$300,198
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,634	$7,494	$11,591	$15,940	$20,559	$48,290	$296,000
Down Payment	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$98,741	$124,040	$149,920	$176,405	$203,523	$349,605	$1,198,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.69%

Cap Rate

9.45%

Return on Investment

26.43%

3204 Wilder St Raleigh, North Carolina, 27607-5262

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,775/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$55,225

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,007

Profit

Revenue

$55,225

Operating Expenses

$20,259

Operating Income

$34,966

Mortgage & Taxes

$24,959

Profit (Cash Flow)

$10,007

$93,600

Cash Investment

Down Payment

$74,000

Renos & Furnishing

$8,500

Closing Costs

$11,100

Total

$93,600

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.69%

Cap Rate

9.45%

Return on Investment

26.43%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$27,822

Your adjusted annual income

$150,000 - $27,822 = $122,178

Taxes on $122,178 (30%)

$36,654

Your old tax bill

$45,000

Your new tax bill

$36,654

Estimated tax savings

$8,346

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