BNBCalc Short Term Rental Investment Analysis 6 Steady Aim Ln, Swannanoa, NC 28778, USA

8 bed • 5 bath • 20 guests • $1,100,000

BNB

Calc

Annual Revenue

$253,859

Profit (Cash Flow)

$77,710

Cap Rate

15.1%

Annual Revenue

$253,859

AirDNA projects $1,448/night at 38% occupancy ($200,971).

BNB Calc projects a 48% occupancy rate, $1,448 rate per night.

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

Return Metrics

23.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,709	$155,419	$233,129	$310,838	$388,548	$777,097	$2,331,292
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,751	$9,991	$15,770	$22,143	$29,172	$76,766	$825,000
Down Payment	$275,000	$275,000	$275,000	$275,000	$275,000	$275,000	$275,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$390,461	$507,400	$625,899	$746,042	$867,922	$1,507,172	$5,001,281

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.74%

Cap Rate

15.14%

Return on Investment

35.28%

6 Steady Aim Ln Swannanoa, North Carolina, 28778-4503

8 bed • 5 bath • 20 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$253,859

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,710

Profit

Revenue

$253,859

Operating Expenses

$87,211

Operating Income

$166,648

Mortgage & Taxes

$88,939

Profit (Cash Flow)

$77,710

$327,250

Cash Investment

Down Payment

$275,000

Renos & Furnishing

$19,250

Closing Costs

$33,000

Total

$327,250

DSCR Ratio

Strong

1.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.74%

Cap Rate

15.14%

Return on Investment

35.28%

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

$80,671

Deductible property tax

$3,300

Your total deduction

$40,060

Your adjusted annual income

$150,000 - $40,060 = $109,940

Taxes on $109,940 (30%)

$32,982

Your old tax bill

$45,000

Your new tax bill

$32,982

Estimated tax savings

$12,018

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