BNBCalc Short Term Rental Investment Analysis Toms Knob Approach, West Virginia 26810, USA

2 bed • 1 bath • 6 guests • $289,000

BNB

Calc

Annual Revenue

$52,551

Profit (Cash Flow)

$13,145

Cap Rate

11.3%

Annual Revenue

$52,551

AirDNA projects $218/night at 66% occupancy ($52,551).

BNB Calc projects a 66% occupancy rate, $218 rate per night.

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

Return Metrics

18.07% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,144	$26,289	$39,433	$52,578	$65,723	$131,446	$394,338
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$231,200	$231,200	$231,200	$231,200	$231,200	$231,200	$231,200
Down Payment	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800
Property Appreciation	$8,670	$17,600	$26,798	$36,272	$46,030	$99,391	$412,478
Total Return	$310,814	$332,889	$355,231	$377,850	$400,753	$519,837	$1,095,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.07%

Cap Rate

11.29%

Return on Investment

33.9%

Toms Knob Approach West Virginia, 26810

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,386/mo

Inquire about this property

Contact Agent

$52,551

Annual Revenue

Projected nightly rate is $218/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,145

Profit

Revenue

$52,551

Operating Expenses

$19,912

Operating Income

$32,640

Mortgage & Taxes

$19,495

Profit (Cash Flow)

$13,145

$72,720

Cash Investment

Down Payment

$57,800

Renos & Furnishing

$6,250

Closing Costs

$8,670

Total

$72,720

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.07%

Cap Rate

11.29%

Return on Investment

33.9%

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

$13,716

Deductible property tax

$2,861

Your total deduction

$16,349

Your adjusted annual income

$150,000 - $16,349 = $133,651

Taxes on $133,651 (30%)

$40,095

Your old tax bill

$45,000

Your new tax bill

$40,095

Estimated tax savings

$4,905

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