BNBCalc Short Term Rental Investment Analysis 6901 Tulane Ave, Richmond, VA 23226, USA

5 bed • 2.5 bath • 10 guests • $450,000

BNB

Calc

Annual Revenue

$104,058

Profit (Cash Flow)

$43,857

Cap Rate

17.2%

Annual Revenue

$104,058

AirDNA projects $407/night at 70% occupancy ($104,058).

BNB Calc projects a 70% occupancy rate, $407 rate per night.

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

Return Metrics

61.66% 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)	$43,857	$87,714	$131,571	$175,429	$219,286	$438,573	$1,315,719
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,973	$10,253	$15,859	$21,811	$28,129	$66,072	$405,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$107,330	$170,373	$234,158	$298,719	$364,089	$704,408	$2,407,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

61.66%

Cap Rate

17.21%

Return on Investment

87.63%

6901 Tulane Ave Richmond, Virginia, 23226-3532

5 bed • 2.5 bath • 10 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide

Laws

$104,058

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,857

Profit

Revenue

$104,058

Operating Expenses

$26,608

Operating Income

$77,450

Mortgage & Taxes

$33,593

Profit (Cash Flow)

$43,857

$71,125

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$12,625

Closing Costs

$13,500

Total

$71,125

DSCR Ratio

Strong

2.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

61.66%

Cap Rate

17.21%

Return on Investment

87.63%

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

$24,027

Deductible property tax

$4,455

Your total deduction

$1,898

Your adjusted annual income

$150,000 - $1,898 = $148,102

Taxes on $148,102 (30%)

$44,431

Your old tax bill

$45,000

Your new tax bill

$44,431

Estimated tax savings

$569

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