BNBCalc Short Term Rental Investment Analysis Stocksville Ridg, North Carolina 28787, USA

5 bed • 3.5 bath • 14 guests • $595,000

BNB

Calc

Annual Revenue

$99,076

Profit (Cash Flow)

$46,045

Cap Rate

13.2%

Annual Revenue

$99,076

AirDNA projects $411/night at 46% occupancy ($69,053).

BNB Calc projects a 66% occupancy rate, $411 rate per night.

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

Return Metrics

28.81% 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)	$46,045	$92,090	$138,135	$184,180	$230,225	$460,451	$1,381,355
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$475,999	$475,999	$475,999	$475,999	$475,999	$475,999	$475,999
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$658,895	$723,325	$788,308	$853,858	$919,994	$1,260,082	$2,825,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.81%

Cap Rate

13.15%

Return on Investment

44.3%

Stocksville Ridg North Carolina, 28787

5 bed • 3.5 bath • 14 guests

Purchase Price

Est. $2,854/mo

Inquire about this property

Contact Agent

$99,076

Annual Revenue

Projected nightly rate is $411/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,045

Profit

Revenue

$99,076

Operating Expenses

$20,828

Operating Income

$78,248

Mortgage & Taxes

$32,203

Profit (Cash Flow)

$46,045

$159,775

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$28,875

Closing Costs

$11,900

Total

$159,775

DSCR Ratio

Strong

2.43

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.81%

Cap Rate

13.15%

Return on Investment

44.3%

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

$23,954

Deductible property tax

$1,190

Your total deduction

$15,833

Your adjusted annual income

$150,000 - $15,833 = $134,167

Taxes on $134,167 (30%)

$40,250

Your old tax bill

$45,000

Your new tax bill

$40,250

Estimated tax savings

$4,750

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