BNBCalc Short Term Rental Investment Analysis 870 Old Huttonsville Turnpike Rd, Snowshoe, WV 26209, USA

5 bed • 3 bath • 16 guests • $460,000

BNB

Calc

Annual Revenue

$118,120

Profit (Cash Flow)

$54,394

Cap Rate

18.6%

Annual Revenue

$118,120

AirDNA projects $588/night at 55% occupancy ($118,119).

BNB Calc projects a 55.00000000000001% occupancy rate, $588 rate per night.

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

Return Metrics

45.88% 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)	$54,394	$108,788	$163,182	$217,576	$271,970	$543,941	$1,631,825
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$368,000	$368,000	$368,000	$368,000	$368,000	$368,000	$368,000
Down Payment	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Property Appreciation	$13,800	$28,014	$42,654	$57,734	$73,266	$158,201	$656,540
Total Return	$528,194	$596,802	$665,836	$735,310	$805,236	$1,162,143	$2,748,365

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.88%

Cap Rate

18.57%

Return on Investment

61.33%

870 Old Huttonsville Turnpike Rd Snowshoe, West Virginia, 26209

5 bed • 3 bath • 16 guests

Purchase Price

Est. $2,206/mo

Inquire about this property

Contact Agent

$118,120

Annual Revenue

Projected nightly rate is $588/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$54,394

Profit

Revenue

$118,120

Operating Expenses

$32,696

Operating Income

$85,424

Mortgage & Taxes

$31,030

Profit (Cash Flow)

$54,394

$118,550

Cash Investment

Down Payment

$92,000

Renos & Furnishing

$12,750

Closing Costs

$13,800

Total

$118,550

DSCR Ratio

Strong

2.75

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.88%

Cap Rate

18.57%

Return on Investment

61.33%

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

$21,832

Deductible property tax

$4,554

Your total deduction

-$7,063

Your adjusted annual income

$150,000 - -$7,063 = $157,063

Taxes on $157,063 (30%)

$47,119

Your old tax bill

$45,000

Your new tax bill

$47,119

Estimated tax savings

-$2,119

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