BNBCalc Short Term Rental Investment Analysis 984 Gaye Ave, Holly Ridge, NC 28445, USA

4 bed • 3 bath • 10 guests • $1,100,000

BNB

Calc

Annual Revenue

$117,404

Profit (Cash Flow)

$14,859

Cap Rate

8.1%

Annual Revenue

$117,404

AirDNA projects $392/night at 82% occupancy ($117,404).

BNB Calc projects a 82% occupancy rate, $392 rate per night.

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

Return Metrics

5.63% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,858	$29,717	$44,576	$59,435	$74,294	$148,589	$445,769
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$1,147,858	$1,196,707	$1,246,576	$1,297,495	$1,349,496	$1,626,897	$3,115,757

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.63%

Cap Rate

8.09%

Return on Investment

22.24%

984 Gaye Ave Holly Ridge, North Carolina, 28445

4 bed • 3 bath • 10 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$117,404

Annual Revenue

Projected nightly rate is $392/night at 82% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,859

Profit

Revenue

$117,404

Operating Expenses

$28,343

Operating Income

$89,062

Mortgage & Taxes

$74,203

Profit (Cash Flow)

$14,859

$263,750

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$10,750

Closing Costs

$33,000

Total

$263,750

DSCR Ratio

Acceptable

1.20

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.63%

Cap Rate

8.09%

Return on Investment

22.24%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$95,600

Your adjusted annual income

$150,000 - $95,600 = $54,400

Taxes on $54,400 (30%)

$16,320

Your old tax bill

$45,000

Your new tax bill

$16,320

Estimated tax savings

$28,680

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