BNBCalc Short Term Rental Investment Analysis Lower Creek Crossing Rd, North Carolina 28713, USA

2 bed • 1 bath • 6 guests • $225,000

BNB

Calc

Annual Revenue

$53,998

Profit (Cash Flow)

$18,720

Cap Rate

15.1%

Annual Revenue

$53,998

AirDNA projects $231/night at 64% occupancy ($53,997).

BNB Calc projects a 64% occupancy rate, $231 rate per night.

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

Return Metrics

32.27% 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)	$18,720	$37,440	$56,160	$74,880	$93,600	$187,201	$561,605
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,210	$4,557	$7,048	$9,693	$12,502	$29,365	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$72,680	$100,700	$129,072	$157,814	$186,939	$338,948	$1,107,739

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.27%

Cap Rate

15.06%

Return on Investment

47.72%

Lower Creek Crossing Rd North Carolina, 28713

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$53,998

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,720

Profit

Revenue

$53,998

Operating Expenses

$20,100

Operating Income

$33,898

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$18,720

$58,000

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$6,250

Closing Costs

$6,750

Total

$58,000

DSCR Ratio

Strong

2.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.27%

Cap Rate

15.06%

Return on Investment

47.72%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$4,433

Your adjusted annual income

$150,000 - $4,433 = $145,567

Taxes on $145,567 (30%)

$43,670

Your old tax bill

$45,000

Your new tax bill

$43,670

Estimated tax savings

$1,330

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