BNBCalc Short Term Rental Investment Analysis 2406 Dellwood Dr, Greensboro, NC 27408, USA

3 bed • 3 bath • 8 guests • $475,000

BNB

Calc

Annual Revenue

$22,280

Profit (Cash Flow)

-$25,739

Cap Rate

1.3%

Annual Revenue

$22,280

AirDNA projects $122/night at 50% occupancy ($22,279).

BNB Calc projects a 50% occupancy rate, $122 rate per night.

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

Return Metrics

-21.81% 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)	-$25,738	-$51,477	-$77,215	-$102,954	-$128,692	-$257,385	-$772,155
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,666	$9,620	$14,880	$20,464	$26,393	$61,994	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$88,177	$82,071	$76,710	$72,127	$68,356	$62,969	$380,794

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.81%

Cap Rate

1.32%

Return on Investment

-5.78%

2406 Dellwood Dr Greensboro, North Carolina, 27408-4813

3 bed • 3 bath • 8 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$22,280

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$25,739

Profit

Revenue

$22,280

Operating Expenses

$15,976

Operating Income

$6,303

Mortgage & Taxes

$32,042

Profit (Cash Flow)

-$25,739

$118,000

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$8,750

Closing Costs

$14,250

Total

$118,000

DSCR Ratio

Weak

0.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.81%

Cap Rate

1.32%

Return on Investment

-5.78%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$74,003

Your adjusted annual income

$150,000 - $74,003 = $75,997

Taxes on $75,997 (30%)

$22,799

Your old tax bill

$45,000

Your new tax bill

$22,799

Estimated tax savings

$22,201

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