BNBCalc Short Term Rental Investment Analysis 612 Riverview Rd Ext, Lexington, NC 27292, USA

2 bed • 2 bath • 6 guests • $379,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$46,897

Profit (Cash Flow)

$2,155

Cap Rate

7.3%

Annual Revenue

$46,897

AirDNA projects $214/night at 60% occupancy ($46,897).

BNB Calc projects a 60% occupancy rate, $214 rate per night.

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

Return Metrics

2.3% 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)	$2,154	$4,309	$6,463	$8,618	$10,772	$21,545	$64,635
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,723	$7,676	$11,873	$16,328	$21,059	$49,464	$303,200
Down Payment	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800
Property Appreciation	$11,370	$23,081	$35,143	$47,567	$60,364	$130,344	$540,932
Total Return	$93,047	$110,866	$129,280	$148,314	$167,996	$277,154	$984,568

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.3%

Cap Rate

7.31%

Return on Investment

18.41%

612 Riverview Rd Ext Lexington, North Carolina, 27292

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,818/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$46,897

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,155

Profit

Revenue

$46,897

Operating Expenses

$19,177

Operating Income

$27,721

Mortgage & Taxes

$25,566

Profit (Cash Flow)

$2,155

$93,670

Cash Investment

Down Payment

$75,800

Renos & Furnishing

$6,500

Closing Costs

$11,370

Total

$93,670

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.3%

Cap Rate

7.31%

Return on Investment

18.41%

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

$17,988

Deductible property tax

$3,752

Your total deduction

$36,289

Your adjusted annual income

$150,000 - $36,289 = $113,711

Taxes on $113,711 (30%)

$34,113

Your old tax bill

$45,000

Your new tax bill

$34,113

Estimated tax savings

$10,887

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