property-location

205 N Main St Bowling Green, Virginia

2 bed • 2 bath • 6 guests

Purchase Price

Est. $666/mo

$89,367

Annual Revenue

Median of 4 selected comps

Avg Daily Rate
$720
Occupancy
34%

$15k

$40k

$70k

$100k

Sign up to see the data on 8 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$53,201

Profit

Revenue

$89,367

Operating Expenses

$34,681

Operating Income

$54,686

Mortgage & Taxes

$1,485

Profit (Cash Flow)

$53,201

$12,032

Cash Investment

Renos & Furnishing

$12,032

Total

$12,032

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

31.94%

Cap Rate

36.45%

Profit (Cummulative)

$53,201

$0

$12,032

$4,500

$2,681

Total Gain

$60,382

STR Tax Calculator (USA)

Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.

If you buy this property, your estimated tax deduction will be...

Deductible mortgage interest

$0

Deductible property tax

$1,485

Estimated gross deduction

$38,479

Your income tax rate

Estimated tax savings

$11,544

Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.

Plan to claim the STR loophole?

To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.