BNBCalc Short Term Rental Investment Analysis 6 Rhododendron Dr, Arden, NC 28704, USA

4 bed • 3 bath • 10 guests • $725,000

BNB

Calc

Annual Revenue

$80,536

Profit (Cash Flow)

$8,080

Cap Rate

7.9%

Annual Revenue

$80,536

Revenue data could not be found for this address

BNB Calc projects a 50% occupancy rate, $441 rate per night.

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

Return Metrics

4.55% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,080	$16,160	$24,241	$32,321	$40,401	$80,803	$242,410
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$580,000	$580,000	$580,000	$580,000	$580,000	$580,000	$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	$754,830	$785,313	$816,468	$848,315	$880,875	$1,055,143	$2,002,176

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.55%

Cap Rate

7.86%

Return on Investment

20.81%

6 Rhododendron Dr Arden, North Carolina, 28704-2824

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Agent

$80,536

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,080

Profit

Revenue

$80,536

Operating Expenses

$23,550

Operating Income

$56,987

Mortgage & Taxes

$48,906

Profit (Cash Flow)

$8,080

$177,500

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$10,750

Closing Costs

$21,750

Total

$177,500

DSCR Ratio

Acceptable

1.17

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.55%

Cap Rate

7.86%

Return on Investment

20.81%

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

$65,228

Your adjusted annual income

$150,000 - $65,228 = $84,772

Taxes on $84,772 (30%)

$25,432

Your old tax bill

$45,000

Your new tax bill

$25,432

Estimated tax savings

$19,568

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