BNBCalc Short Term Rental Investment Analysis 902 Mills Gap Rd, Fletcher, NC 28732, USA

4 bed • 5 bath • 12 guests • $900,000

BNB

Calc

Annual Revenue

$144,962

Profit (Cash Flow)

$104,127

Cap Rate

12.6%

Annual Revenue

$144,962

AirDNA projects $559/night at 45% occupancy ($91,877).

BNB Calc projects a 71% occupancy rate, $559 rate per night.

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

Return Metrics

47.7% 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)	$104,126	$208,253	$312,380	$416,506	$520,633	$1,041,266	$3,123,800
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$1,031,126	$1,163,063	$1,295,834	$1,429,464	$1,563,980	$2,250,791	$5,308,336

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.7%

Cap Rate

12.55%

Return on Investment

64.13%

902 Mills Gap Rd Fletcher, North Carolina, 28732-8480

4 bed • 5 bath • 12 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$144,962

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$104,127

Profit

Revenue

$144,962

Operating Expenses

$31,925

Operating Income

$113,037

Mortgage & Taxes

$8,910

Profit (Cash Flow)

$104,127

$218,250

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$11,250

Closing Costs

$27,000

Total

$218,250

DSCR Ratio

Strong

1.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.7%

Cap Rate

12.55%

Return on Investment

64.13%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$38,388

Your adjusted annual income

$150,000 - $38,388 = $111,612

Taxes on $111,612 (30%)

$33,483

Your old tax bill

$45,000

Your new tax bill

$33,483

Estimated tax savings

$11,517

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