BNBCalc Short Term Rental Investment Analysis 2500 Overbrook Dr, Greensboro, NC 27408, USA

4 bed • 3 bath • 10 guests • $289,000

BNB

Calc

Annual Revenue

$55,685

Profit (Cash Flow)

$15,871

Cap Rate

12.2%

Annual Revenue

$55,685

AirDNA projects $231/night at 66% occupancy ($55,685).

BNB Calc projects a 66% occupancy rate, $231 rate per night.

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

Return Metrics

20.55% 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)	$15,871	$31,742	$47,613	$63,484	$79,355	$158,710	$476,130
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,839	$5,853	$9,053	$12,451	$16,058	$37,718	$231,200
Down Payment	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800	$57,800
Property Appreciation	$8,670	$17,600	$26,798	$36,272	$46,030	$99,391	$412,478
Total Return	$85,180	$112,995	$141,264	$170,007	$199,243	$353,620	$1,177,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.55%

Cap Rate

12.23%

Return on Investment

35.45%

2500 Overbrook Dr Greensboro, North Carolina, 27408-5311

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,386/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$55,685

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,871

Profit

Revenue

$55,685

Operating Expenses

$20,319

Operating Income

$35,366

Mortgage & Taxes

$19,495

Profit (Cash Flow)

$15,871

$77,220

Cash Investment

Down Payment

$57,800

Renos & Furnishing

$10,750

Closing Costs

$8,670

Total

$77,220

DSCR Ratio

Strong

1.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.55%

Cap Rate

12.23%

Return on Investment

35.45%

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

$13,716

Deductible property tax

$2,861

Your total deduction

$14,243

Your adjusted annual income

$150,000 - $14,243 = $135,757

Taxes on $135,757 (30%)

$40,727

Your old tax bill

$45,000

Your new tax bill

$40,727

Estimated tax savings

$4,273

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