BNBCalc Short Term Rental Investment Analysis 490 Hickory Hollow Rd, Franklin, NC 28734, USA

3 bed • 2 bath • 6 guests • $355,000

BNB

Calc

Report by:

patrick.morton.ii@gmail.com

Annual Revenue

$58,896

Profit (Cash Flow)

$15,803

Cap Rate

12.9%

Annual Revenue

$58,896

AirDNA projects $178/night at 68% occupancy ($44,209).

BNB Calc projects a 75% occupancy rate, $215 rate per night.

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

Return Metrics

28.91% 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)	$15,802	$31,605	$47,407	$63,210	$79,012	$158,025	$474,076
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,490	$7,219	$11,202	$15,457	$20,003	$47,829	$319,500
Down Payment	$35,500	$35,500	$35,500	$35,500	$35,500	$35,500	$35,500
Property Appreciation	$10,650	$21,619	$32,918	$44,555	$56,542	$122,090	$506,678
Total Return	$65,443	$95,943	$127,028	$158,723	$191,058	$363,445	$1,335,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.91%

Cap Rate

12.91%

Return on Investment

54.79%

490 Hickory Hollow Rd Franklin, North Carolina, 28734-4960

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,703/mo

Inquire about this property

Contact Agent

$58,896

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,803

Profit

Revenue

$58,896

Operating Expenses

$13,054

Operating Income

$45,842

Mortgage & Taxes

$30,039

Profit (Cash Flow)

$15,803

$54,650

Cash Investment

Down Payment

$35,500

Renos & Furnishing

$8,500

Closing Costs

$10,650

Total

$54,650

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.91%

Cap Rate

12.91%

Return on Investment

54.79%

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

$20,940

Deductible property tax

$3,905

Your total deduction

$18,929

Your adjusted annual income

$150,000 - $18,929 = $131,071

Taxes on $131,071 (30%)

$39,321

Your old tax bill

$45,000

Your new tax bill

$39,321

Estimated tax savings

$5,679

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