BNBCalc Short Term Rental Investment Analysis 2310 Musket Ln, Greensboro, NC 27455, USA

3 bed • 3 bath • 8 guests • $360,000

BNB

Calc

Annual Revenue

$43,515

Profit (Cash Flow)

$494

Cap Rate

6.9%

Annual Revenue

$43,515

AirDNA projects $259/night at 46% occupancy ($43,515).

BNB Calc projects a 46% occupancy rate, $259 rate per night.

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

Return Metrics

0.53% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$493	$987	$1,481	$1,974	$2,468	$4,937	$14,811
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$371,293	$382,911	$394,862	$407,158	$419,807	$488,747	$888,626

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.53%

Cap Rate

6.88%

Return on Investment

16.19%

2310 Musket Ln Greensboro, North Carolina, 27455-1821

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$43,515

Annual Revenue

AirDNA projects $259/night at 46% occupancy ($43,515.17).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$494

Profit

Revenue

$43,515

Operating Expenses

$18,737

Operating Income

$24,778

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$494

$91,550

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$8,750

Closing Costs

$10,800

Total

$91,550

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.53%

Cap Rate

6.88%

Return on Investment

16.19%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$78,620

Your adjusted annual income

$150,000 - $78,620 = $71,380

Taxes on $71,380 (30%)

$21,414

Your old tax bill

$45,000

Your new tax bill

$21,414

Estimated tax savings

$23,586

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