BNBCalc Short Term Rental Investment Analysis 369 Luther Cain Dr, Suches, GA 30572, USA

3 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Annual Revenue

$49,425

Profit (Cash Flow)

$11,369

Cap Rate

10.9%

Annual Revenue

$49,425

AirDNA projects $199/night at 68% occupancy ($49,424).

BNB Calc projects a 68% occupancy rate, $199 rate per night.

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

Return Metrics

15.84% 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)	$11,368	$22,737	$34,106	$45,475	$56,844	$113,689	$341,068
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$294,618	$314,485	$334,606	$354,990	$375,645	$483,266	$1,008,565

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.84%

Cap Rate

10.87%

Return on Investment

31.1%

369 Luther Cain Dr Suches, Georgia, 30572-1905

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

$49,425

Annual Revenue

Projected nightly rate is $199/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,369

Profit

Revenue

$49,425

Operating Expenses

$19,505

Operating Income

$29,920

Mortgage & Taxes

$18,551

Profit (Cash Flow)

$11,369

$71,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$8,500

Closing Costs

$8,250

Total

$71,750

DSCR Ratio

Strong

1.61

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.84%

Cap Rate

10.87%

Return on Investment

31.1%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$17,048

Your adjusted annual income

$150,000 - $17,048 = $132,952

Taxes on $132,952 (30%)

$39,886

Your old tax bill

$45,000

Your new tax bill

$39,886

Estimated tax savings

$5,114

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