BNBCalc Short Term Rental Investment Analysis 3 Sun Shadow Ct, Greensboro, NC 27410, USA

4 bed • 4 bath • 10 guests • $431,000

BNB

Calc

Annual Revenue

$70,631

Profit (Cash Flow)

$19,295

Cap Rate

11.2%

Annual Revenue

$70,631

AirDNA projects $293/night at 66% occupancy ($70,630).

BNB Calc projects a 66% occupancy rate, $293 rate per night.

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

Return Metrics

17.52% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,294	$38,589	$57,884	$77,179	$96,474	$192,949	$578,849
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$344,800	$344,800	$344,800	$344,800	$344,800	$344,800	$344,800
Down Payment	$86,200	$86,200	$86,200	$86,200	$86,200	$86,200	$86,200
Property Appreciation	$12,930	$26,247	$39,965	$54,094	$68,647	$148,227	$615,150
Total Return	$463,224	$495,837	$528,850	$562,274	$596,121	$772,177	$1,624,999

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.52%

Cap Rate

11.22%

Return on Investment

33.1%

3 Sun Shadow Ct Greensboro, North Carolina, 27410-4972

4 bed • 4 bath • 10 guests

Purchase Price

Est. $2,067/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$70,631

Annual Revenue

Projected nightly rate is $293/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,295

Profit

Revenue

$70,631

Operating Expenses

$22,262

Operating Income

$48,369

Mortgage & Taxes

$29,074

Profit (Cash Flow)

$19,295

$110,130

Cash Investment

Down Payment

$86,200

Renos & Furnishing

$11,000

Closing Costs

$12,930

Total

$110,130

DSCR Ratio

Strong

1.66

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.52%

Cap Rate

11.22%

Return on Investment

33.1%

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

$20,456

Deductible property tax

$4,267

Your total deduction

$24,921

Your adjusted annual income

$150,000 - $24,921 = $125,079

Taxes on $125,079 (30%)

$37,524

Your old tax bill

$45,000

Your new tax bill

$37,524

Estimated tax savings

$7,476

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