BNBCalc Short Term Rental Investment Analysis 3539 Netherland Inn Rd

2 bed • 1.5 bath • 6 guests • $125,000

BNB

Calc

Annual Revenue

$22,791

Profit (Cash Flow)

-$2,284

Cap Rate

4.9%

Annual Revenue

$22,791

AirDNA projects $120/night at 47% occupancy ($20,599). Airbtics projects $96/night at 65% occupancy ($22,791). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 65% occupancy rate, $96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,551	$21,778	$26,416	$29,233
Occupancy	45%	66%	81%	83%
Nightly Rate	$85	$93	$103	$122

Seasonality (Profit by Month)

Return Metrics

-6.5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,283	-$4,567	-$6,851	-$9,134	-$11,418	-$22,837	-$68,512
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$126,466	$128,045	$129,739	$131,553	$133,490	$145,152	$234,895

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.5%

Cap Rate

4.91%

Return on Investment

7.67%

3539 Netherland Inn Rd Kingsport, Tennessee, 37660-7270

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $600/mo

Inquire about this property

Contact Agent

$116,700

Zestimate

$22,791

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 47% occupancy.Projected nightly rate is $96/night at 65% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$2,284

Profit

Revenue

$22,791

Operating Expenses

$16,643

Operating Income

$6,148

Mortgage & Taxes

$8,432

Profit (Cash Flow)

-$2,284

$35,125

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$6,375

Closing Costs

$3,750

Total

$35,125

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.5%

Cap Rate

4.91%

Return on Investment

7.67%

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

$5,933

Deductible property tax

$1,237

Your total deduction

$18,081

Your adjusted annual income

$150,000 - $18,081 = $131,919

Taxes on $131,919 (30%)

$39,576

Your old tax bill

$45,000

Your new tax bill

$39,576

Estimated tax savings

$5,424

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1983

Size:

1,728 sqft

Type:

CONDO

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
3539 Netherland Inn Rd	-	2	1,818	-	1983	$145,000	-
112 Scotland Rd	-	2	1,297	-	1982	$162,000	-
112 Scotland Rd	-	-	0	-	-	$226,000	-

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 2

Lot size: -

Building area: 1,728 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-3

Land Use: Residential

Parcel Number: 037022M D 03400 012

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $22,425

County Est. Land Value: $15,000

Assessed Land Value: $3,750

County Est. Structure Value: $74,700

Market Estimate: $168,969

Ownership

Name: Byrd James H Unit 12

Owner Occupied: No

Owner Mailing Address: 3539 Netherland Inn Rd, Kingsport, Tn 37660

Years Owned: 284

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No