BNBCalc Short Term Rental Investment Analysis 711 Starkwood Ln, Hallieford, VA 23068, USA

3 bed • 3 bath • 10 guests • $475,000

BNB

Calc

Annual Revenue

$49,786

Profit (Cash Flow)

-$1,808

Cap Rate

6.4%

Annual Revenue

$49,786

AirDNA projects $317/night at 43% occupancy ($49,786).

BNB Calc projects a 43% occupancy rate, $317 rate per night.

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

Return Metrics

-1.53% 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)	-$1,807	-$3,615	-$5,423	-$7,231	-$9,039	-$18,078	-$54,234
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$487,442	$500,311	$513,621	$527,385	$541,616	$620,282	$1,098,714

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.53%

Cap Rate

6.36%

Return on Investment

14.49%

711 Starkwood Ln Hallieford, Virginia, 23068-1034

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

$49,786

Annual Revenue

Projected nightly rate is $317/night at 43% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,808

Profit

Revenue

$49,786

Operating Expenses

$19,552

Operating Income

$30,234

Mortgage & Taxes

$32,042

Profit (Cash Flow)

-$1,808

$118,000

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$8,750

Closing Costs

$14,250

Total

$118,000

DSCR Ratio

Weak

0.94

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.53%

Cap Rate

6.36%

Return on Investment

14.49%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$50,073

Your adjusted annual income

$150,000 - $50,073 = $99,927

Taxes on $99,927 (30%)

$29,978

Your old tax bill

$45,000

Your new tax bill

$29,978

Estimated tax savings

$15,022

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