BNBCalc Short Term Rental Investment Analysis 51 Leatherbark Ln, Slatyfork, West Virginia 26291, United States

2 bed • 2 bath • 6 guests • $270,000

BNB

Calc

Annual Revenue

$48,556

Profit (Cash Flow)

$10,950

Cap Rate

10.8%

Annual Revenue

$48,556

AirDNA projects $289/night at 46% occupancy ($48,555).

BNB Calc projects a 46% occupancy rate, $289 rate per night.

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

Return Metrics

15.96% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,949	$21,899	$32,849	$43,799	$54,749	$109,499	$328,499
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$289,049	$308,342	$327,886	$347,687	$367,753	$472,357	$983,859

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.96%

Cap Rate

10.8%

Return on Investment

31.63%

51 Leatherbark Ln Snowshoe, West Virginia, 24934

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

$270,000

Zestimate

$48,556

Annual Revenue

Projected nightly rate is $289/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,950

Profit

Revenue

$48,556

Operating Expenses

$19,392

Operating Income

$29,163

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$10,950

$68,600

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$6,500

Closing Costs

$8,100

Total

$68,600

DSCR Ratio

Strong

1.60

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.96%

Cap Rate

10.8%

Return on Investment

31.63%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$16,695

Your adjusted annual income

$150,000 - $16,695 = $133,305

Taxes on $133,305 (30%)

$39,991

Your old tax bill

$45,000

Your new tax bill

$39,991

Estimated tax savings

$5,009

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