BNBCalc Short Term Rental Investment Analysis Schwarzwald Strasse

3 bed • 3 bath • 7 guests • $310,000

BNB

Calc

Annual Revenue

$45,104

Profit (Cash Flow)

$22,491

Cap Rate

8.2%

Annual Revenue

$45,104

AirDNA projects $303/night at 51% occupancy ($56,441). Airbtics projects $233/night at 53% occupancy ($45,103). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 53% occupancy rate, $233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,923	$48,461	$65,043	$73,900
Occupancy	48%	51%	56%	62%
Nightly Rate	$164	$239	$296	$305

Seasonality (Profit by Month)

Return Metrics

6.85% 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)	$22,491	$44,982	$67,474	$89,965	$112,457	$224,914	$674,743
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$310,000	$310,000	$310,000	$310,000	$310,000	$310,000	$310,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.85%

Cap Rate

8.24%

Return on Investment

9.69%

Schwarzwald Strasse Schwarzwald Strasse Helen, Georgia, 30545

3 bed • 3 bath • 7 guests

Purchase Price

Est. $1,487/mo

Inquire about this property

Contact Agent

$86,000

Zestimate

Helen

Guide

Zoning

Guide

Laws

$45,104

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 51% occupancy.Projected nightly rate is $233/night at 53% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$22,491

Profit

Revenue

$45,104

Operating Expenses

$19,544

Operating Income

$25,560

Mortgage & Taxes

$3,069

Profit (Cash Flow)

$22,491

$318,750

Cash Investment

Down Payment

$310,000

Renos & Furnishing

$8,750

Total

$318,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.85%

Cap Rate

8.24%

Return on Investment

9.69%

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

Deductible property tax

$3,069

Your total deduction

-$21,284

Your adjusted annual income

$150,000 - -$21,284 = $171,284

Taxes on $171,284 (30%)

$51,385

Your old tax bill

$45,000

Your new tax bill

$51,385

Estimated tax savings

-$6,385

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Residential - Vacant Land

Stories: 0

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: PUD

Land Use: Residential

Parcel Number: H04B 070

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $11,928

County Est. Land Value: $29,820

Assessed Land Value: $11,928

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/15/13	$3,500	0%	Katie Carville
Invalid Date	$3,500	0%	Katie Carville
11/03/08	$15,000	0%	Chad Foster

Ownership

Name: Katie Carville

Owner Occupied: No

Owner Mailing Address: 65 Old Deer Path Way, Cleveland, Ga 30528

Years Owned: 129

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No