BNBCalc Short Term Rental Investment Analysis 485 Cottonwood Dr, Mt Jackson, VA 22842, USA

3 bed • 1 bath • 6 guests • $225,000

BNB

Calc

Annual Revenue

$51,412

Profit (Cash Flow)

$16,470

Cap Rate

14.1%

Annual Revenue

$51,412

AirDNA projects $207/night at 68% occupancy ($51,411).

BNB Calc projects a 68% occupancy rate, $207 rate per night.

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

Return Metrics

27.45% 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)	$16,470	$32,940	$49,411	$65,881	$82,352	$164,704	$494,112
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$248,220	$271,643	$295,274	$319,121	$343,188	$467,085	$1,040,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.45%

Cap Rate

14.06%

Return on Investment

42.38%

485 Cottonwood Dr Mount Jackson, Virginia, 22842

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$51,412

Annual Revenue

Projected nightly rate is $207/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,470

Profit

Revenue

$51,412

Operating Expenses

$19,764

Operating Income

$31,648

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$16,470

$60,000

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$8,250

Closing Costs

$6,750

Total

$60,000

DSCR Ratio

Strong

2.09

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.45%

Cap Rate

14.06%

Return on Investment

42.38%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$6,958

Your adjusted annual income

$150,000 - $6,958 = $143,042

Taxes on $143,042 (30%)

$42,912

Your old tax bill

$45,000

Your new tax bill

$42,912

Estimated tax savings

$2,088

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