BNBCalc Short Term Rental Investment Analysis 70 Riverstone Run, Marble, NC 28905, USA

3 bed • 3 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$55,152

Profit (Cash Flow)

$7,919

Cap Rate

8.7%

Annual Revenue

$55,152

AirDNA projects $302/night at 34% occupancy ($37,503).

BNB Calc projects a 50% occupancy rate, $302 rate per night.

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

Return Metrics

7.86% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,919	$15,838	$23,758	$31,677	$39,596	$79,193	$237,580
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$419,919	$440,198	$460,848	$481,880	$503,306	$616,760	$1,208,485

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.86%

Cap Rate

8.72%

Return on Investment

23.67%

70 Riverstone Run Marble, North Carolina, 28905-8893

3 bed • 3 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$55,152

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,919

Profit

Revenue

$55,152

Operating Expenses

$20,250

Operating Income

$34,902

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$7,919

$100,750

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,750

Closing Costs

$12,000

Total

$100,750

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.86%

Cap Rate

8.72%

Return on Investment

23.67%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$32,915

Your adjusted annual income

$150,000 - $32,915 = $117,085

Taxes on $117,085 (30%)

$35,125

Your old tax bill

$45,000

Your new tax bill

$35,125

Estimated tax savings

$9,875

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