BNBCalc Short Term Rental Investment Analysis 724 N Maple Rd, Mt Jackson, VA 22842, USA

3 bed • 2 bath • 8 guests • $375,000

BNB

Calc

Annual Revenue

$57,752

Profit (Cash Flow)

$20,609

Cap Rate

6.5%

Annual Revenue

$57,752

AirDNA projects $236/night at 67% occupancy ($57,752).

BNB Calc projects a 67% occupancy rate, $236 rate per night.

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

Return Metrics

21.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,608	$41,217	$61,825	$82,434	$103,042	$206,085	$618,257
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$406,858	$439,054	$471,598	$504,500	$537,770	$710,054	$1,528,480

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.75%

Cap Rate

6.48%

Return on Investment

37.51%

724 N Maple Rd Mount Jackson, Virginia, 22842

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$57,752

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,609

Profit

Revenue

$57,752

Operating Expenses

$33,431

Operating Income

$24,321

Mortgage & Taxes

$3,712

Profit (Cash Flow)

$20,609

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.75%

Cap Rate

6.48%

Return on Investment

37.51%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$39,299

Your adjusted annual income

$150,000 - $39,299 = $110,701

Taxes on $110,701 (30%)

$33,210

Your old tax bill

$45,000

Your new tax bill

$33,210

Estimated tax savings

$11,790

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