BNBCalc Short Term Rental Investment Analysis 701 Coleman St, Raleigh, NC 27610, USA

3 bed • 2 bath • 6 guests • $430,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$51,083

Profit (Cash Flow)

-$1,357

Cap Rate

7.3%

Annual Revenue

$51,083

AirDNA projects $259/night at 54% occupancy ($51,083).

BNB Calc projects a 54% occupancy rate, $259 rate per night.

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

Return Metrics

-6.34% 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)	-$1,357	-$2,714	-$4,071	-$5,428	-$6,785	-$13,570	-$40,710
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,060	$14,438	$22,146	$30,201	$38,618	$86,720	$429,999
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$12,900	$26,187	$39,872	$53,968	$68,487	$147,884	$613,722
Total Return	$18,603	$37,910	$57,948	$78,742	$100,320	$221,033	$1,003,011

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.34%

Cap Rate

7.29%

Return on Investment

86.93%

701 Coleman St Raleigh, North Carolina, 27610-3851

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,062/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$51,083

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,357

Profit

Revenue

$51,083

Operating Expenses

$19,721

Operating Income

$31,362

Mortgage & Taxes

$32,719

Profit (Cash Flow)

-$1,357

$21,400

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

$12,900

Total

$21,400

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.34%

Cap Rate

7.29%

Return on Investment

86.93%

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

$18,636

Deductible property tax

$4,730

Your total deduction

$40,117

Your adjusted annual income

$150,000 - $40,117 = $109,883

Taxes on $109,883 (30%)

$32,965

Your old tax bill

$45,000

Your new tax bill

$32,965

Estimated tax savings

$12,035

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