BNBCalc Short Term Rental Investment Analysis 535 Jordan Rd, Bryson City, NC 28713, USA

1 bed • 1 bath • 4 guests • $75,000

BNB

Calc

Annual Revenue

$17,532

Profit (Cash Flow)

-$65,687

Cap Rate

14.0%

Annual Revenue

$17,532

AirDNA projects $135/night at 48% occupancy ($23,667).

BNB Calc projects a 48% occupancy rate, $100 rate per night.

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

Return Metrics

-1,010.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$65,687	-$131,374	-$197,062	-$262,749	-$328,437	-$656,874	-$1,970,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$2,250	$4,567	$6,954	$9,413	$11,945	$25,793	$107,044
Total Return	-$63,437	-$126,807	-$190,107	-$253,336	-$316,491	-$631,080	-$1,863,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,010.57%

Cap Rate

14.01%

Return on Investment

-975.96%

535 Jordan Rd Bryson City, North Carolina, 28713-8054

1 bed • 1 bath • 4 guests

Purchase Price

Est. $360/mo

Inquire about this property

Contact Agent

$17,532

Annual Revenue

Projected nightly rate is $135/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$65,687

Profit

Revenue

$17,532

Operating Expenses

$7,019

Operating Income

$10,513

Mortgage & Taxes

$76,200

Profit (Cash Flow)

-$65,687

$6,500

Cash Investment

Down Payment

Renos & Furnishing

$4,250

Closing Costs

$2,250

Total

$6,500

DSCR Ratio

Weak

0.14

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1,010.57%

Cap Rate

14.01%

Return on Investment

-975.96%

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

Deductible property tax

$825

Your total deduction

-$914

Your adjusted annual income

$150,000 - -$914 = $150,914

Taxes on $150,914 (30%)

$45,274

Your old tax bill

$45,000

Your new tax bill

$45,274

Estimated tax savings

-$274

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