BNBCalc Short Term Rental Investment Analysis 5 Pelzer St, Woodfin, NC 28804, USA

4 bed • 2 bath • 8 guests • $385,000

BNB

Calc

Report by:

luke.lechner123@gmail.com

Annual Revenue

$46,021

Profit (Cash Flow)

$987

Cap Rate

7.0%

Annual Revenue

$46,021

AirDNA projects $300/night at 58% occupancy ($63,552).

BNB Calc projects a 56% occupancy rate, $225 rate per night.

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

Return Metrics

0.99% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$987	$1,974	$2,961	$3,948	$4,935	$9,871	$29,614
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,782	$7,797	$12,061	$16,587	$21,392	$50,247	$308,000
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$14,244	$29,017	$44,335	$60,221	$76,694	$168,666	$760,047
Total Return	$96,014	$115,789	$136,358	$157,756	$180,022	$305,786	$1,174,662

Property Appreciation:

3.7%

Revenue Appreciation:

Cash on Cash Return

0.99%

Cap Rate

Return on Investment

19.19%

5 Pelzer St Woodfin, North Carolina, 28804-2109

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$46,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$987

Profit

Revenue

$46,021

Operating Expenses

$19,063

Operating Income

$26,958

Mortgage & Taxes

$25,971

Profit (Cash Flow)

$987

$99,050

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$10,500

Closing Costs

$11,550

Total

$99,050

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3.7%

Revenue Appreciation

Cash on Cash Return

0.99%

Cap Rate

Return on Investment

19.19%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$38,603

Your adjusted annual income

$150,000 - $38,603 = $111,397

Taxes on $111,397 (30%)

$33,419

Your old tax bill

$45,000

Your new tax bill

$33,419

Estimated tax savings

$11,581

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