BNBCalc Short Term Rental Investment Analysis 1012 Baldwin Rd, Henrico, VA 23229

4 bed • 2 bath • 12 guests • $995,000

BNB

Calc

Annual Revenue

$49,995

Profit (Cash Flow)

-$37,304

Cap Rate

3.0%

Annual Revenue

$49,995

AirDNA projects $232/night at 59% occupancy ($49,994).

BNB Calc projects a 59% occupancy rate, $232 rate per night.

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

Return Metrics

-15.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$37,304	-$74,608	-$111,912	-$149,217	-$186,521	-$373,042	-$1,119,127
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,774	$20,152	$31,170	$42,868	$55,287	$129,861	$796,000
Down Payment	$199,000	$199,000	$199,000	$199,000	$199,000	$199,000	$199,000
Property Appreciation	$29,850	$60,595	$92,263	$124,881	$158,477	$342,196	$1,420,126
Total Return	$201,320	$205,139	$210,521	$217,532	$226,243	$298,015	$1,295,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.58%

Cap Rate

2.99%

Return on Investment

0.96%

1012 Baldwin Rd Henrico, VA, 23229

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,772/mo

This property is for sale!

Contact Agent

-58

Airbnb Investor Score

-$37,304

Annual Profit

3.0%

Cap Rate

-15.6%

Cash on Cash

$49,995

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

-$37,304

Profit

Revenue

$49,995

Operating Expenses

$20,179

Operating Income

$29,815

Mortgage & Taxes

$67,120

Profit (Cash Flow)

-$37,304

$239,350

Cash Investment

Down Payment

$199,000

Renos & Furnishing

$10,500

Closing Costs

$29,850

Total

$239,350

DSCR Ratio

Weak

0.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.58%

Cap Rate

2.99%

Return on Investment

0.96%

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

$47,224

Deductible property tax

$9,850

Your total deduction

$137,326

Your adjusted annual income

$150,000 - $137,326 = $12,674

Taxes on $12,674 (30%)

$3,802

Your old tax bill

$45,000

Your new tax bill

$3,802

Estimated tax savings

$41,198

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -