BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 70 Selmar Wy, Sylva, NC 28779, USA

4 bed • 3.5 bath • 13 guests • $429,000

BNB

Calc

Annual Revenue

$95,869

Profit (Cash Flow)

$46,771

Cap Rate

16.7%

Annual Revenue

$95,869

AirDNA projects $386/night at 44% occupancy ($62,033).

BNB Calc projects a 68% occupancy rate, $386 rate per night.

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


Return Metrics

54.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$46,770$93,541$140,312$187,083$233,854$467,708$1,403,126
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$386,100$386,100$386,100$386,100$386,100$386,100$386,100
Down Payment$42,900$42,900$42,900$42,900$42,900$42,900$42,900
Property Appreciation$0$0$0$0$0$0$0
Total Return$475,770$522,541$569,312$616,083$662,854$896,708$1,832,126

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

54.61%

Cap Rate

16.72%

Return on Investment

63.59%

property-location

70 Selmar Wy Sylva, North Carolina, 28779-5741

4 bed • 3.5 bath • 13 guests

Est. $2,058/mo

Agent

Inquire about this property

Contact Agent

$95,869

Annual Revenue


AirDNA projects $386/night at 44% occupancy ($62,033.04).

Top 101% of comparables

Top 101% of comparables


$46,771

Profit

Revenue

$95,869

Operating Expenses

$24,139

Operating Income

$71,730

Mortgage & Taxes

$24,959

Profit (Cash Flow)

$46,771

$85,645

Cash Investment

Down Payment

$42,900

Renos & Furnishing

$42,875

Closing Costs

-$130

Total

$85,645

DSCR Ratio

Strong

2.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

0%

Revenue Appreciation

0%

Cash on Cash Return

54.61%

Cap Rate

16.72%

Profit (Cummulative)

$46,771

$386,100

$42,875

$0

$0

Total Gain

$54,462

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

$12,433

Deductible property tax

$4,719

Your total deduction

$53,764

Your adjusted annual income

$150,000 - $53,764 = $96,236


Taxes on $96,236 (30%)

$28,871

Your old tax bill

$45,000

Your new tax bill

$28,871


Estimated tax savings

$16,129

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