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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

96.02%

Cap Rate

31.47%

Return on Investment

111.48%

510 Westmoreland Ct Charlottesville, Virginia, 22901-1245

4 bed • 4 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$159,729

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

96.02%

Cap Rate

31.47%

Return on Investment

111.48%

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