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

3 bed • 2.5 bath • 9 guests • $500

BNB

Calc

Annual Revenue

$37,474

Profit (Cash Flow)

$18,889

Cap Rate

3784.5%

Annual Revenue

$37,474

AirDNA projects $159/night at 71% occupancy ($41,232). Airbtics projects $171/night at 60% occupancy ($37,474). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,844	$36,536	$39,796	$59,264
Occupancy	44%	65%	75%	79%
Nightly Rate	$140	$171	$197	$211

Seasonality (Profit by Month)

Return Metrics

216.11% 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)	$18,888	$37,777	$56,666	$75,554	$94,443	$188,886	$566,660
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400	$400	$400	$400	$400	$400	$400
Down Payment	$100	$100	$100	$100	$100	$100	$100
Property Appreciation	$15	$30	$46	$62	$79	$171	$713
Total Return	$19,403	$38,307	$57,212	$76,117	$95,023	$189,558	$567,874

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

216.11%

Cap Rate

3,784.48%

Return on Investment

216.34%

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

3 bed • 2.5 bath • 9 guests

Purchase Price

Est. $2/mo

Inquire about this property

Contact Agent

$647,700

Zestimate

$37,474

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $159/night at 71% occupancy.Projected nightly rate is $171/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$18,889

Profit

Revenue

$37,474

Operating Expenses

$18,552

Operating Income

$18,922

Mortgage & Taxes

$34

Profit (Cash Flow)

$18,889

$8,740

Cash Investment

Down Payment

$100

Renos & Furnishing

$8,625

Closing Costs

$15

Total

$8,740

DSCR Ratio

Strong

561.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

216.11%

Cap Rate

3,784.48%

Return on Investment

216.34%

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

$24

Deductible property tax

Your total deduction

-$17,703

Your adjusted annual income

$150,000 - -$17,703 = $167,703

Taxes on $167,703 (30%)

$50,311

Your old tax bill

$45,000

Your new tax bill

$50,311

Estimated tax savings

-$5,311

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