BNBCalc Short Term Rental Investment Analysis 98 Cottonwood Dr, Mt Jackson, VA 22842, USA

4 bed • 2 bath • 10 guests • $285,000

BNB

Calc

Annual Revenue

$53,033

Profit (Cash Flow)

$13,234

Cap Rate

11.4%

Annual Revenue

$53,033

AirDNA projects $220/night at 66% occupancy ($53,033).

BNB Calc projects a 66% occupancy rate, $220 rate per night.

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

Return Metrics

17.4% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,233	$26,467	$39,701	$52,935	$66,169	$132,338	$397,016
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$306,783	$328,824	$351,128	$373,705	$396,562	$515,354	$1,088,786

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.4%

Cap Rate

11.38%

Return on Investment

32.32%

98 Cottonwood Dr Mount Jackson, Virginia, 22842-3539

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

$53,033

Annual Revenue

Projected nightly rate is $220/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,234

Profit

Revenue

$53,033

Operating Expenses

$20,574

Operating Income

$32,459

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$13,234

$76,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$10,500

Closing Costs

$8,550

Total

$76,050

DSCR Ratio

Strong

1.69

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.4%

Cap Rate

11.38%

Return on Investment

32.32%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$16,450

Your adjusted annual income

$150,000 - $16,450 = $133,550

Taxes on $133,550 (30%)

$40,065

Your old tax bill

$45,000

Your new tax bill

$40,065

Estimated tax savings

$4,935

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