BNBCalc Short Term Rental Investment Analysis Thomas Branch Rd, North Carolina 28753, USA

3 bed • 2 bath • 8 guests • $425,000

BNB

Calc

Report by:

Ted Meyers

tedm97@gmail.com

Annual Revenue

$86,198

Profit (Cash Flow)

$15,249

Cap Rate

10.3%

Annual Revenue

$86,198

AirDNA projects $146/night at 71% occupancy ($37,861).

BNB Calc projects a 59% occupancy rate, $400 rate per night.

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

Return Metrics

14.35% 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)	$15,249	$30,498	$45,748	$60,997	$76,247	$152,494	$457,482
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,175	$8,607	$13,314	$18,310	$23,615	$55,468	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$117,174	$149,989	$183,471	$217,649	$252,553	$439,127	$1,489,069

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.35%

Cap Rate

10.33%

Return on Investment

30.28%

Thomas Branch Rd North Carolina, 28753

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$86,198

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,249

Profit

Revenue

$86,198

Operating Expenses

$42,279

Operating Income

$43,919

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$15,249

$106,250

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$8,500

Closing Costs

$12,750

Total

$106,250

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.35%

Cap Rate

10.33%

Return on Investment

30.28%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$28,028

Your adjusted annual income

$150,000 - $28,028 = $121,972

Taxes on $121,972 (30%)

$36,592

Your old tax bill

$45,000

Your new tax bill

$36,592

Estimated tax savings

$8,408

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