BNBCalc Short Term Rental Investment Analysis 4516 Old Us 421 Hwy E

3 bed • 2 bath • 9 guests • $389,700

BNB

Calc

Annual Revenue

$40,177

Profit (Cash Flow)

-$4,414

Cap Rate

5.6%

Annual Revenue

$40,177

AirDNA projects $164/night at 74% occupancy ($44,326). Airbtics projects $200/night at 55% occupancy ($40,176). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,368	$39,560	$49,904	$56,980
Occupancy	43%	54%	58%	82%
Nightly Rate	$154	$191	$235	$273

Seasonality (Profit by Month)

Return Metrics

-4.49% 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)	-$4,414	-$8,828	-$13,242	-$17,656	-$22,070	-$44,140	-$132,422
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,828	$7,893	$12,208	$16,789	$21,653	$50,861	$311,760
Down Payment	$77,940	$77,940	$77,940	$77,940	$77,940	$77,940	$77,940
Property Appreciation	$11,691	$23,732	$36,135	$48,910	$62,069	$134,024	$556,204
Total Return	$89,045	$100,737	$113,041	$125,984	$139,592	$218,684	$813,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.49%

Cap Rate

5.61%

Return on Investment

11.31%

4516 Old US 421 Hwy E Yadkinville, North Carolina, 27055

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,869/mo

Inquire about this property

Contact Agent

$389,700

Zestimate

$40,177

Annual Revenue

BNBCalc predicts this property will get $200 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$4,414

Profit

Revenue

$40,177

Operating Expenses

$18,303

Operating Income

$21,874

Mortgage & Taxes

$26,288

Profit (Cash Flow)

-$4,414

$98,131

Cash Investment

Down Payment

$77,940

Renos & Furnishing

$8,500

Closing Costs

$11,691

Total

$98,131

DSCR Ratio

Weak

0.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.49%

Cap Rate

5.61%

Return on Investment

11.31%

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

$18,496

Deductible property tax

$3,858

Your total deduction

$1,653

Your adjusted annual income

$150,000 - $1,653 = $148,347

Taxes on $148,347 (30%)

$44,504

Your old tax bill

$45,000

Your new tax bill

$44,504

Estimated tax savings

$496

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

81,022 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Vacant Land

Stories: 0

Lot size: 81,022 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: VACANT LAND

Parcel Number: 157188

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $10,367

County Est. Land Value: $10,367

Assessed Land Value: $10,367

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Hunter Chapman

Owner Occupied: No

Owner Mailing Address: 3201 Union Cross Church Rd, Yadkinville, Nc 27055

Years Owned: 33

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No