BNBCalc Short Term Rental Investment Analysis 5 Pinebrook Ct, Pinehurst, NC 28374, USA

8 bed • 5 bath • 16 guests • $820,000

BNB

Calc

Annual Revenue

$125,644

Profit (Cash Flow)

$20,758

Cap Rate

8.2%

Annual Revenue

$125,644

AirDNA projects $984/night at 43% occupancy ($154,542).

BNB Calc projects a 43% occupancy rate, $800 rate per night.

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

Return Metrics

9.79% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,758	$41,516	$62,274	$83,032	$103,791	$207,582	$622,746
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,552	$23,575	$36,088	$49,111	$62,664	$139,177	$655,999
Down Payment	$164,000	$164,000	$164,000	$164,000	$164,000	$164,000	$164,000
Property Appreciation	$24,600	$49,938	$76,036	$102,917	$130,604	$282,011	$1,170,355
Total Return	$220,910	$279,029	$338,399	$399,061	$461,060	$792,770	$2,613,101

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.79%

Cap Rate

8.21%

Return on Investment

26.86%

5 Pinebrook Ct Pinehurst, North Carolina, 28374-8879

8 bed • 5 bath • 16 guests

Purchase Price

Est. $3,933/mo

Inquire about this property

Contact Agent

$125,644

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,758

Profit

Revenue

$125,644

Operating Expenses

$58,284

Operating Income

$67,360

Mortgage & Taxes

$46,602

Profit (Cash Flow)

$20,758

$211,850

Cash Investment

Down Payment

$164,000

Renos & Furnishing

$23,250

Closing Costs

$24,600

Total

$211,850

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.79%

Cap Rate

8.21%

Return on Investment

26.86%

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

$25,817

Deductible property tax

$9,020

Your total deduction

$60,200

Your adjusted annual income

$150,000 - $60,200 = $89,800

Taxes on $89,800 (30%)

$26,940

Your old tax bill

$45,000

Your new tax bill

$26,940

Estimated tax savings

$18,060

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