BNBCalc Short Term Rental Investment Analysis 578 Gaddis Branch Rd, Maggie Valley, NC 28751, USA

4 bed • 3 bath • 12 guests • $475,000

BNB

Calc

Annual Revenue

$90,690

Profit (Cash Flow)

$14,950

Cap Rate

9.9%

Annual Revenue

$90,690

AirDNA projects $382/night at 65% occupancy ($90,690).

BNB Calc projects a 65% occupancy rate, $382 rate per night.

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

Return Metrics

12.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,949	$29,899	$44,848	$59,798	$74,748	$149,496	$448,489
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$504,199	$533,826	$563,894	$594,415	$625,403	$787,856	$1,601,439

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.97%

Cap Rate

9.89%

Return on Investment

29.38%

578 Gaddis Branch Rd Maggie Valley, North Carolina, 28751-8850

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

$90,690

Annual Revenue

AirDNA projects $382/night at 65% occupancy ($90,690.08).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,950

Profit

Revenue

$90,690

Operating Expenses

$43,698

Operating Income

$46,992

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$14,950

$115,250

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$10,750

Closing Costs

$9,500

Total

$115,250

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.97%

Cap Rate

9.89%

Return on Investment

29.38%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$89,198

Your adjusted annual income

$150,000 - $89,198 = $60,802

Taxes on $60,802 (30%)

$18,241

Your old tax bill

$45,000

Your new tax bill

$18,241

Estimated tax savings

$26,759

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