BNBCalc Short Term Rental Investment Analysis 91 Forrest St, Basye, VA 22810, USA

4 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Annual Revenue

$84,886

Profit (Cash Flow)

$26,203

Cap Rate

12.0%

Annual Revenue

$84,886

AirDNA projects $381/night at 61% occupancy ($84,886).

BNB Calc projects a 61% occupancy rate, $381 rate per night.

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

Return Metrics

20.87% 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)	$26,202	$52,405	$78,608	$104,810	$131,013	$262,027	$786,081
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$541,202	$582,855	$624,971	$667,565	$710,650	$933,985	$1,999,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.87%

Cap Rate

11.98%

Return on Investment

36.74%

91 Forrest St Basye, Virginia, 22810

4 bed • 2 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$84,886

Annual Revenue

AirDNA projects $381/night at 61% occupancy ($84,886.35).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,203

Profit

Revenue

$84,886

Operating Expenses

$24,955

Operating Income

$59,931

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$26,203

$125,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,500

Closing Costs

$15,000

Total

$125,500

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.87%

Cap Rate

11.98%

Return on Investment

36.74%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$83,181

Your adjusted annual income

$150,000 - $83,181 = $66,819

Taxes on $66,819 (30%)

$20,046

Your old tax bill

$45,000

Your new tax bill

$20,046

Estimated tax savings

$24,954

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