BNBCalc Short Term Rental Investment Analysis Chislet Mews, Virginia 23112, USA

4 bed • 3 bath • 10 guests • $385,000

BNB

Calc

Annual Revenue

$60,338

Profit (Cash Flow)

$11,526

Cap Rate

10.2%

Annual Revenue

$60,338

AirDNA projects $236/night at 70% occupancy ($60,338).

BNB Calc projects a 70% occupancy rate, $236 rate per night.

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

Return Metrics

11.37% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,525	$23,051	$34,576	$46,102	$57,628	$115,256	$345,769
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$308,000	$308,000	$308,000	$308,000	$308,000	$308,000	$308,000
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$408,075	$431,497	$455,276	$479,423	$503,948	$632,664	$1,280,265

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.37%

Cap Rate

10.23%

Return on Investment

26.1%

Chislet Mews Virginia, 23112

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$60,338

Annual Revenue

Projected nightly rate is $236/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,526

Profit

Revenue

$60,338

Operating Expenses

$20,924

Operating Income

$39,414

Mortgage & Taxes

$27,889

Profit (Cash Flow)

$11,526

$101,300

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$12,750

Closing Costs

$11,550

Total

$101,300

DSCR Ratio

Strong

1.41

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.37%

Cap Rate

10.23%

Return on Investment

26.1%

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

$20,186

Deductible property tax

$4,235

Your total deduction

$28,794

Your adjusted annual income

$150,000 - $28,794 = $121,206

Taxes on $121,206 (30%)

$36,362

Your old tax bill

$45,000

Your new tax bill

$36,362

Estimated tax savings

$8,638

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