BNBCalc Short Term Rental Investment Analysis 636 Gravelly Run Rd, McHenry, MD 21541, USA

3 bed • 2 bath • 8 guests • $499,000

BNB

Calc

Annual Revenue

$51,149

Profit (Cash Flow)

-$2,242

Cap Rate

6.3%

Annual Revenue

$51,149

AirDNA projects $389/night at 36% occupancy ($51,148).

BNB Calc projects a 36% occupancy rate, $389 rate per night.

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

Return Metrics

-1.81% 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)	-$2,241	-$4,483	-$6,724	-$8,966	-$11,207	-$22,415	-$67,246
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,902	$10,106	$15,632	$21,498	$27,727	$65,126	$399,200
Down Payment	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$117,430	$135,812	$154,978	$174,961	$195,797	$314,125	$1,143,957

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.81%

Cap Rate

6.29%

Return on Investment

14.3%

636 Gravelly Run Rd McHenry, Maryland, 21541-1242

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,393/mo

Inquire about this property

Contact Agent

$51,149

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,242

Profit

Revenue

$51,149

Operating Expenses

$19,729

Operating Income

$31,419

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$2,242

$123,270

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$8,500

Closing Costs

$14,970

Total

$123,270

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.81%

Cap Rate

6.29%

Return on Investment

14.3%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$52,850

Your adjusted annual income

$150,000 - $52,850 = $97,150

Taxes on $97,150 (30%)

$29,145

Your old tax bill

$45,000

Your new tax bill

$29,145

Estimated tax savings

$15,855

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