BNBCalc Short Term Rental Investment Analysis 1049 Woodburn Rd, Spartanburg, SC 29302, USA

1 bed • 1 bath • 3 guests • $400,000

BNB

Calc

Annual Revenue

$24,698

Profit (Cash Flow)

-$18,576

Cap Rate

2.1%

Annual Revenue

$24,698

AirDNA projects $98/night at 69% occupancy ($24,697).

BNB Calc projects a 69% occupancy rate, $98 rate per night.

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

Return Metrics

-19.29% 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)	-$18,575	-$37,151	-$55,726	-$74,302	-$92,878	-$185,756	-$557,269
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$393,424	$387,208	$381,363	$375,900	$370,831	$351,810	$413,635

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.29%

Cap Rate

2.1%

Return on Investment

-2.74%

1049 Woodburn Rd Spartanburg, South Carolina, 29302-2867

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$24,698

Annual Revenue

AirDNA projects $98/night at 69% occupancy ($24,697.79).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,576

Profit

Revenue

$24,698

Operating Expenses

$16,291

Operating Income

$8,407

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$18,576

$96,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$4,250

Closing Costs

$12,000

Total

$96,250

DSCR Ratio

Weak

0.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.29%

Cap Rate

2.1%

Return on Investment

-2.74%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$18,984

Deductible property tax

$3,960

Your total deduction

$104,838

Your adjusted annual income

$150,000 - $104,838 = $45,162

Taxes on $45,162 (30%)

$13,549

Your old tax bill

$45,000

Your new tax bill

$13,549

Estimated tax savings

$31,451