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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-3.63%

Cap Rate

5.86%

Return on Investment

12.79%

6 Rhododendron Dr Arden, North Carolina, 28704-2824

3 bed • 4 bath • 12 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$63,903

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-3.63%

Cap Rate

5.86%

Return on Investment

12.79%

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