BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 510 Westmoreland Ct, Charlottesville, VA 22901, USA

4 bed • 4 bath • 10 guests • $400,000

BNB

Calc

Report by:

samuelrobillard2.5@gmail.com

Annual Revenue

$159,729

Profit (Cash Flow)

$98,901

Cap Rate

31.5%

Annual Revenue

$159,729

AirDNA projects $841/night at 52% occupancy ($159,728).

BNB Calc projects a 52% occupancy rate, $841 rate per night.

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


Return Metrics

96.02% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$98,901$197,802$296,703$395,604$494,505$989,010$2,967,031
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,929$8,101$12,530$17,233$22,226$52,205$320,000
Down Payment$80,000$80,000$80,000$80,000$80,000$80,000$80,000
Property Appreciation$12,000$24,360$37,090$50,203$63,709$137,566$570,904
Total Return$194,830$310,263$426,324$543,041$660,440$1,258,782$3,937,936

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

96.02%

Cap Rate

31.47%

Return on Investment

111.48%

property-location

510 Westmoreland Ct Charlottesville, Virginia, 22901-1245

4 bed • 4 bath • 10 guests

Est. $1,919/mo

Agent

Inquire about this property

Contact Agent

$159,729

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$98,901

Profit

Revenue

$159,729

Operating Expenses

$33,845

Operating Income

$125,884

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$98,901

$103,000

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$11,000

Closing Costs

$12,000

Total

$103,000

DSCR Ratio

Strong

4.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

96.02%

Cap Rate

31.47%

Profit (Cummulative)

$98,901

$3,930

$11,000

$12,000

$0

Total Gain

$114,831

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

$18,984

Deductible property tax

$3,960

Your total deduction

-$57,756

Your adjusted annual income

$150,000 - -$57,756 = $207,756


Taxes on $207,756 (30%)

$62,327

Your old tax bill

$45,000

Your new tax bill

$62,327


Estimated tax savings

-$17,327

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