BNBCalc Short Term Rental Investment Analysis 4020 Tuffy Ln, Charlotte, NC 28278, USA

3 bed • 3 bath • 10 guests • $700,000

BNB

Calc

Annual Revenue

$89,675

Profit (Cash Flow)

$17,717

Cap Rate

9.3%

Annual Revenue

$89,675

AirDNA projects $372/night at 66% occupancy ($89,674).

BNB Calc projects a 66% occupancy rate, $372 rate per night.

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

Return Metrics

10.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,717	$35,434	$53,151	$70,868	$88,585	$177,171	$531,515
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$738,717	$778,064	$818,060	$858,724	$900,077	$1,117,913	$2,230,599

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.43%

Cap Rate

9.27%

Return on Investment

26.85%

4020 Tuffy Ln Charlotte, North Carolina, 28278-9700

3 bed • 3 bath • 10 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$89,675

Annual Revenue

Projected nightly rate is $372/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,717

Profit

Revenue

$89,675

Operating Expenses

$24,738

Operating Income

$64,937

Mortgage & Taxes

$47,220

Profit (Cash Flow)

$17,717

$169,750

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$8,750

Closing Costs

$21,000

Total

$169,750

DSCR Ratio

Strong

1.38

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.43%

Cap Rate

9.27%

Return on Investment

26.85%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$52,838

Your adjusted annual income

$150,000 - $52,838 = $97,162

Taxes on $97,162 (30%)

$29,149

Your old tax bill

$45,000

Your new tax bill

$29,149

Estimated tax savings

$15,851

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