BNBCalc Short Term Rental Investment Analysis 8000 Gabriels Bend Dr, Raleigh, NC 27612, USA

5 bed • 3 bath • 12 guests • $510,000

BNB

Calc

Annual Revenue

$76,716

Profit (Cash Flow)

$12,962

Cap Rate

7.6%

Annual Revenue

$76,716

AirDNA projects $356/night at 59% occupancy ($76,715).

BNB Calc projects a 59% occupancy rate, $356 rate per night.

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

Return Metrics

9.96% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,962	$25,924	$38,886	$51,848	$64,810	$129,621	$388,863
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$408,000	$408,000	$408,000	$408,000	$408,000	$408,000	$408,000
Down Payment	$102,000	$102,000	$102,000	$102,000	$102,000	$102,000	$102,000
Property Appreciation	$20,910	$42,677	$65,337	$88,925	$113,481	$252,214	$1,192,519
Total Return	$543,872	$578,601	$614,223	$650,774	$688,292	$891,836	$2,091,383

Property Appreciation:

4.1%

Revenue Appreciation:

Cash on Cash Return

9.96%

Cap Rate

7.56%

Return on Investment

32.87%

8000 Gabriels Bend Dr Raleigh, North Carolina, 27612-7315

5 bed • 3 bath • 12 guests

Purchase Price

Est. $2,446/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$76,716

Annual Revenue

Projected nightly rate is $356/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,962

Profit

Revenue

$76,716

Operating Expenses

$38,156

Operating Income

$38,560

Mortgage & Taxes

$25,597

Profit (Cash Flow)

$12,962

$130,050

Cash Investment

Down Payment

$102,000

Renos & Furnishing

$12,750

Closing Costs

$15,300

Total

$130,050

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

4.1%

Revenue Appreciation

Cash on Cash Return

9.96%

Cap Rate

7.56%

Return on Investment

32.87%

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

$10,996

Deductible property tax

$5,610

Your total deduction

$35,480

Your adjusted annual income

$150,000 - $35,480 = $114,520

Taxes on $114,520 (30%)

$34,356

Your old tax bill

$45,000

Your new tax bill

$34,356

Estimated tax savings

$10,644

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