BNBCalc Short Term Rental Investment Analysis 37 Poplar Dr, Rosman, NC 28772, USA

2 bed • 2 bath • 8 guests • $527,000

BNB

Calc

Annual Revenue

$83,093

Profit (Cash Flow)

$15,366

Cap Rate

8.6%

Annual Revenue

$83,093

AirDNA projects $221/night at 81% occupancy ($65,382).

BNB Calc projects a 65% occupancy rate, $350 rate per night.

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

Return Metrics

19.14% 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)	$15,366	$30,732	$46,098	$61,464	$76,830	$153,660	$460,982
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$469,030	$469,030	$469,030	$469,030	$469,030	$469,030	$469,030
Down Payment	$57,970	$57,970	$57,970	$57,970	$57,970	$57,970	$57,970
Property Appreciation	$15,810	$32,094	$48,867	$66,143	$83,937	$181,243	$752,167
Total Return	$558,176	$589,826	$621,965	$654,607	$687,767	$861,904	$1,740,149

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.14%

Cap Rate

8.62%

Return on Investment

48.66%

37 Poplar Dr Rosman, North Carolina, 28772

2 bed • 2 bath • 8 guests

Purchase Price

Est. $2,528/mo

Inquire about this property

Contact Agent

$83,093

Annual Revenue

Projected nightly rate is $221/night at 81% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,366

Profit

Revenue

$83,093

Operating Expenses

$37,661

Operating Income

$45,432

Mortgage & Taxes

$30,066

Profit (Cash Flow)

$15,366

$80,280

Cash Investment

Down Payment

$57,970

Renos & Furnishing

$6,500

Closing Costs

$15,810

Total

$80,280

DSCR Ratio

Strong

1.51

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.14%

Cap Rate

8.62%

Return on Investment

48.66%

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

$19,673

Deductible property tax

Your total deduction

$32,667

Your adjusted annual income

$150,000 - $32,667 = $117,333

Taxes on $117,333 (30%)

$35,200

Your old tax bill

$45,000

Your new tax bill

$35,200

Estimated tax savings

$9,800

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