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

6 bed • 3 bath • 14 guests • $585,000

BNB

Calc

Annual Revenue

$113,518

Profit (Cash Flow)

$44,619

Cap Rate

14.4%

Annual Revenue

$113,518

AirDNA projects $518/night at 60% occupancy ($113,517).

BNB Calc projects a 60% occupancy rate, $518 rate per night.

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

Return Metrics

25.02% 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)	$44,618	$89,237	$133,856	$178,475	$223,094	$446,188	$1,338,565
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$468,000	$468,000	$468,000	$468,000	$468,000	$468,000	$468,000
Down Payment	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000
Property Appreciation	$40,950	$84,766	$131,650	$181,815	$235,492	$565,783	$3,868,169
Total Return	$670,568	$759,004	$850,506	$945,291	$1,043,587	$1,596,972	$5,791,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.02%

Cap Rate

14.39%

Return on Investment

57.02%

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

6 bed • 3 bath • 14 guests

Purchase Price

Est. $2,806/mo

Inquire about this property

Contact Agent

$113,518

Annual Revenue

Projected nightly rate is $518/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$44,619

Profit

Revenue

$113,518

Operating Expenses

$29,313

Operating Income

$84,205

Mortgage & Taxes

$39,586

Profit (Cash Flow)

$44,619

$178,300

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$48,750

Closing Costs

$12,550

Total

$178,300

DSCR Ratio

Strong

2.13

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.02%

Cap Rate

14.39%

Return on Investment

57.02%

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

$16,771

Deductible property tax

$6,435

Your total deduction

$9,590

Your adjusted annual income

$150,000 - $9,590 = $140,410

Taxes on $140,410 (30%)

$42,123

Your old tax bill

$45,000

Your new tax bill

$42,123

Estimated tax savings

$2,877

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