BNBCalc Short Term Rental Investment Analysis 4466 Palmer Rd, McGaheysville, VA 22840, USA

4 bed • 3 bath • 10 guests • $300,000

BNB

Calc

Annual Revenue

$80,427

Profit (Cash Flow)

$36,654

Cap Rate

19.0%

Annual Revenue

$80,427

AirDNA projects $367/night at 70% occupancy ($93,831).

BNB Calc projects a 60% occupancy rate, $367 rate per night.

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

Return Metrics

45.96% 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)	$36,654	$73,308	$109,962	$146,616	$183,270	$366,541	$1,099,625
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$345,654	$391,578	$437,780	$484,269	$531,053	$769,716	$1,827,804

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.96%

Cap Rate

18.96%

Return on Investment

60.94%

4466 Palmer Rd McGaheysville, Virginia, 22840-2149

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$80,427

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,654

Profit

Revenue

$80,427

Operating Expenses

$23,535

Operating Income

$56,891

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$36,654

$79,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,750

Closing Costs

$9,000

Total

$79,750

DSCR Ratio

Strong

2.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.96%

Cap Rate

18.96%

Return on Investment

60.94%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$5,450

Your adjusted annual income

$150,000 - -$5,450 = $155,450

Taxes on $155,450 (30%)

$46,635

Your old tax bill

$45,000

Your new tax bill

$46,635

Estimated tax savings

-$1,635

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