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 6 Rhododendron Dr, Arden, NC 28704, USA

3 bed • 4 bath • 12 guests • $725,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$63,903

Profit (Cash Flow)

-$6,391

Cap Rate

5.9%

Annual Revenue

$63,903

AirDNA projects $324/night at 54% occupancy ($63,903).

BNB Calc projects a 54% occupancy rate, $324 rate per night.

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


Return Metrics

-3.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,390-$12,781-$19,171-$25,562-$31,952-$63,905-$191,715
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$7,122$14,684$22,712$31,235$40,284$94,622$580,000
Down Payment$145,000$145,000$145,000$145,000$145,000$145,000$145,000
Property Appreciation$21,750$44,152$67,227$90,993$115,473$249,339$1,034,765
Total Return$167,481$191,055$215,767$241,667$268,805$425,056$1,568,049

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.63%

Cap Rate

5.86%

Return on Investment

12.79%

property-location

6 Rhododendron Dr Arden, North Carolina, 28704-2824

3 bed • 4 bath • 12 guests

Est. $3,477/mo

Agent

Inquire about this property

Contact Parker

Realtor at Keller Williams

$63,903

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$6,391

Profit

Revenue

$63,903

Operating Expenses

$21,387

Operating Income

$42,516

Mortgage & Taxes

$48,906

Profit (Cash Flow)

-$6,391

$175,750

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$9,000

Closing Costs

$21,750

Total

$175,750

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.63%

Cap Rate

5.86%

Profit (Cummulative)

-$6,391

$7,122

$9,000

$21,750

$0

Total Gain

$22,482

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

$34,409

Deductible property tax

$7,177

Your total deduction

$79,457

Your adjusted annual income

$150,000 - $79,457 = $70,543


Taxes on $70,543 (30%)

$21,163

Your old tax bill

$45,000

Your new tax bill

$21,163


Estimated tax savings

$23,837

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