BNBCalc Short Term Rental Investment Analysis 5158 Watermead Ln, Belmont, NC 28012, USA

4 bed • 3.5 bath • 12 guests • $650,000

BNB

Calc

Annual Revenue

$172,980

Profit (Cash Flow)

$93,565

Cap Rate

21.1%

Annual Revenue

$172,980

AirDNA projects $640/night at 47% occupancy ($109,865).

BNB Calc projects a 74% occupancy rate, $640 rate per night.

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

Return Metrics

58.34% 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)	$93,565	$187,130	$280,695	$374,261	$467,826	$935,652	$2,806,957
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$763,065	$876,715	$990,968	$1,105,841	$1,221,354	$1,809,198	$4,384,678

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.34%

Cap Rate

21.14%

Return on Investment

74.48%

5158 Watermead Ln Belmont, North Carolina, 28012-6750

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$172,980

Annual Revenue

Projected nightly rate is $640/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$93,565

Profit

Revenue

$172,980

Operating Expenses

$35,567

Operating Income

$137,412

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$93,565

$160,375

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$10,875

Closing Costs

$19,500

Total

$160,375

DSCR Ratio

Strong

3.13

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

58.34%

Cap Rate

21.14%

Return on Investment

74.48%

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

$30,850

Deductible property tax

$6,435

Your total deduction

-$27,670

Your adjusted annual income

$150,000 - -$27,670 = $177,670

Taxes on $177,670 (30%)

$53,301

Your old tax bill

$45,000

Your new tax bill

$53,301

Estimated tax savings

-$8,301

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