BNBCalc Short Term Rental Investment Analysis 353 St George Ln, Semora, NC 27343, USA

6 bed • 3 bath • 13 guests • $585,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$95,723

Profit (Cash Flow)

$28,236

Cap Rate

11.6%

Annual Revenue

$95,723

AirDNA projects $468/night at 56% occupancy ($95,723).

BNB Calc projects a 56.00000000000001% occupancy rate, $468 rate per night.

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

Return Metrics

15.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,235	$56,471	$84,707	$112,943	$141,178	$282,357	$847,072
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,140	$32,884	$50,256	$68,277	$86,973	$191,487	$467,999
Down Payment	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000
Property Appreciation	$25,740	$52,612	$80,667	$109,956	$140,534	$314,830	$1,543,976
Total Return	$187,116	$258,968	$332,630	$408,177	$485,687	$905,675	$2,976,049

Property Appreciation:

4.4%

Revenue Appreciation:

Cash on Cash Return

15.76%

Cap Rate

11.58%

Return on Investment

39.13%

353 St George Ln Semora, North Carolina, 27343-7124

6 bed • 3 bath • 13 guests

Purchase Price

Est. $2,806/mo

Inquire about this property

Contact Jeremy

$95,723

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,236

Profit

Revenue

$95,723

Operating Expenses

$27,960

Operating Income

$67,763

Mortgage & Taxes

$39,527

Profit (Cash Flow)

$28,236

$179,150

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$49,600

Closing Costs

$12,550

Total

$179,150

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

4.4%

Revenue Appreciation

Cash on Cash Return

15.76%

Cap Rate

11.58%

Return on Investment

39.13%

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

$16,679

Deductible property tax

$6,435

Your total deduction

$26,056

Your adjusted annual income

$150,000 - $26,056 = $123,944

Taxes on $123,944 (30%)

$37,183

Your old tax bill

$45,000

Your new tax bill

$37,183

Estimated tax savings

$7,817

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