BNBCalc Short Term Rental Investment Analysis 86 Windy Valley Ln, Blue Ridge, GA 30513, USA

3 bed • 4 bath • 10 guests • $695,000

BNB

Calc

Annual Revenue

$63,764

Profit (Cash Flow)

-$4,488

Cap Rate

6.1%

Annual Revenue

$63,764

AirDNA projects $301/night at 58% occupancy ($63,764).

BNB Calc projects a 57.99999999999999% occupancy rate, $301 rate per night.

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

Return Metrics

-2.65% 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)	-$4,487	-$8,975	-$13,462	-$17,950	-$22,437	-$44,875	-$134,627
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,827	$14,076	$21,772	$29,943	$38,617	$90,707	$556,000
Down Payment	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000
Property Appreciation	$20,850	$42,325	$64,445	$87,228	$110,695	$239,021	$991,947
Total Return	$162,190	$186,426	$211,755	$238,221	$265,875	$423,853	$1,552,320

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.65%

Cap Rate

6.09%

Return on Investment

13.73%

86 Windy Valley Ln Blue Ridge, Georgia, 30513

3 bed • 4 bath • 10 guests

Purchase Price

Est. $3,334/mo

Inquire about this property

Contact Agent

$63,764

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,488

Profit

Revenue

$63,764

Operating Expenses

$21,369

Operating Income

$42,395

Mortgage & Taxes

$46,883

Profit (Cash Flow)

-$4,488

$168,850

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$9,000

Closing Costs

$20,850

Total

$168,850

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.65%

Cap Rate

6.09%

Return on Investment

13.73%

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

$32,985

Deductible property tax

$6,880

Your total deduction

$74,582

Your adjusted annual income

$150,000 - $74,582 = $75,418

Taxes on $75,418 (30%)

$22,625

Your old tax bill

$45,000

Your new tax bill

$22,625

Estimated tax savings

$22,375

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