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

3 bed • 3 bath • 11 guests • $395,000

BNB

Calc

Annual Revenue

$57,855

Profit (Cash Flow)

$17,505

Cap Rate

10.7%

Annual Revenue

$57,855

AirDNA projects $264/night at 35% occupancy ($33,748).

BNB Calc projects a 60% occupancy rate, $264 rate per night.

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

Return Metrics

17.57% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,505	$35,010	$52,516	$70,021	$87,526	$175,053	$525,160
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,578	$9,396	$14,465	$19,799	$25,412	$58,187	$315,999
Down Payment	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000
Property Appreciation	$11,850	$24,055	$36,627	$49,575	$62,913	$135,846	$563,768
Total Return	$112,934	$147,462	$182,608	$218,397	$254,852	$448,088	$1,483,929

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.57%

Cap Rate

10.74%

Return on Investment

34.07%

70 Riverstone Run Marble, North Carolina, 28905-8893

3 bed • 3 bath • 11 guests

Purchase Price

Est. $1,895/mo

Inquire about this property

Contact Agent

$57,855

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,505

Profit

Revenue

$57,855

Operating Expenses

$15,416

Operating Income

$42,439

Mortgage & Taxes

$24,934

Profit (Cash Flow)

$17,505

$99,600

Cash Investment

Down Payment

$79,000

Renos & Furnishing

$8,750

Closing Costs

$11,850

Total

$99,600

DSCR Ratio

Strong

1.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.57%

Cap Rate

10.74%

Return on Investment

34.07%

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

$15,902

Deductible property tax

$4,345

Your total deduction

$22,136

Your adjusted annual income

$150,000 - $22,136 = $127,864

Taxes on $127,864 (30%)

$38,359

Your old tax bill

$45,000

Your new tax bill

$38,359

Estimated tax savings

$6,641

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