BNBCalc Short Term Rental Investment Analysis 2316 Newton St, Greensboro, NC 27406, USA

4 bed • 2 bath • 8 guests • $215,000

BNB

Calc

Annual Revenue

$50,842

Profit (Cash Flow)

$16,649

Cap Rate

14.5%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,841).

BNB Calc projects a 57.99999999999999% occupancy rate, $240 rate per night.

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

Return Metrics

27.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,649	$33,298	$49,947	$66,597	$83,246	$166,492	$499,478
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$172,000	$172,000	$172,000	$172,000	$172,000	$172,000	$172,000
Down Payment	$43,000	$43,000	$43,000	$43,000	$43,000	$43,000	$43,000
Property Appreciation	$6,450	$13,093	$19,936	$26,984	$34,243	$73,942	$306,861
Total Return	$238,099	$261,392	$284,884	$308,581	$332,490	$455,434	$1,021,340

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.77%

Cap Rate

14.48%

Return on Investment

42.05%

2316 Newton St Greensboro, North Carolina, 27406-5516

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,031/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$50,842

Annual Revenue

Projected nightly rate is $240/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,649

Profit

Revenue

$50,842

Operating Expenses

$19,689

Operating Income

$31,153

Mortgage & Taxes

$14,503

Profit (Cash Flow)

$16,649

$59,950

Cash Investment

Down Payment

$43,000

Renos & Furnishing

$10,500

Closing Costs

$6,450

Total

$59,950

DSCR Ratio

Strong

2.15

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.77%

Cap Rate

14.48%

Return on Investment

42.05%

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

$10,204

Deductible property tax

$2,129

Your total deduction

$6,099

Your adjusted annual income

$150,000 - $6,099 = $143,901

Taxes on $143,901 (30%)

$43,170

Your old tax bill

$45,000

Your new tax bill

$43,170

Estimated tax savings

$1,830

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