BNBCalc Short Term Rental Investment Analysis 45 Serene Trail, Maggie Valley, NC 28751, USA

2 bed • 2 bath • 6 guests • $359,000

BNB

Calc

Annual Revenue

$38,657

Profit (Cash Flow)

-$3,665

Cap Rate

5.7%

Annual Revenue

$38,657

AirDNA projects $189/night at 56% occupancy ($38,657).

BNB Calc projects a 56.00000000000001% occupancy rate, $189 rate per night.

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

Return Metrics

-4.11% 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)	-$3,665	-$7,330	-$10,995	-$14,660	-$18,325	-$36,650	-$109,951
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$287,200	$287,200	$287,200	$287,200	$287,200	$287,200	$287,200
Down Payment	$71,800	$71,800	$71,800	$71,800	$71,800	$71,800	$71,800
Property Appreciation	$10,770	$21,863	$33,288	$45,057	$57,179	$123,465	$512,387
Total Return	$366,104	$373,533	$381,293	$389,397	$397,854	$445,815	$761,435

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.11%

Cap Rate

5.72%

Return on Investment

11.93%

45 Serene Trail Maggie Valley, North Carolina, 28751-9581

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,722/mo

Inquire about this property

Contact Agent

$38,657

Annual Revenue

Projected nightly rate is $189/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,665

Profit

Revenue

$38,657

Operating Expenses

$18,105

Operating Income

$20,552

Mortgage & Taxes

$24,217

Profit (Cash Flow)

-$3,665

$89,070

Cash Investment

Down Payment

$71,800

Renos & Furnishing

$6,500

Closing Costs

$10,770

Total

$89,070

DSCR Ratio

Weak

0.85

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.11%

Cap Rate

5.72%

Return on Investment

11.93%

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

$17,039

Deductible property tax

$3,554

Your total deduction

$40,128

Your adjusted annual income

$150,000 - $40,128 = $109,872

Taxes on $109,872 (30%)

$32,962

Your old tax bill

$45,000

Your new tax bill

$32,962

Estimated tax savings

$12,038

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