BNBCalc Short Term Rental Investment Analysis 2510 Harley Dr, Greensboro, NC 27406, USA

4 bed • 1.5 bath • 8 guests • $200,000

BNB

Calc

Annual Revenue

$51,499

Profit (Cash Flow)

$17,633

Cap Rate

15.6%

Annual Revenue

$51,499

AirDNA projects $235/night at 60% occupancy ($51,499).

BNB Calc projects a 60% occupancy rate, $235 rate per night.

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

Return Metrics

26.56% 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)	$17,633	$35,266	$52,899	$70,532	$88,165	$176,331	$528,993
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,964	$4,050	$6,265	$8,616	$11,113	$26,102	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$4,599	$9,305	$14,119	$19,044	$24,082	$51,065	$195,638
Total Return	$64,197	$88,622	$113,284	$138,193	$163,361	$293,499	$924,632

Property Appreciation:

2.3%

Revenue Appreciation:

Cash on Cash Return

26.56%

Cap Rate

15.56%

Return on Investment

36.45%

2510 Harley Dr Greensboro, North Carolina, 27406-5514

4 bed • 1.5 bath • 8 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$51,499

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,633

Profit

Revenue

$51,499

Operating Expenses

$20,375

Operating Income

$31,124

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$17,633

$66,375

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$20,375

Closing Costs

$6,000

Total

$66,375

DSCR Ratio

Strong

2.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

2.3%

Revenue Appreciation

Cash on Cash Return

26.56%

Cap Rate

15.56%

Return on Investment

36.45%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$4,992

Your adjusted annual income

$150,000 - $4,992 = $145,008

Taxes on $145,008 (30%)

$43,502

Your old tax bill

$45,000

Your new tax bill

$43,502

Estimated tax savings

$1,498

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