BNBCalc Short Term Rental Investment Analysis 4024 Sedgewood Ln, Greensboro, NC 27407, USA

4 bed • 3 bath • 10 guests • $349,500

BNB

Calc

Annual Revenue

$60,747

Profit (Cash Flow)

$16,194

Cap Rate

11.4%

Annual Revenue

$60,747

AirDNA projects $308/night at 54% occupancy ($60,747).

BNB Calc projects a 54% occupancy rate, $308 rate per night.

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

Return Metrics

17.76% 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)	$16,194	$32,388	$48,582	$64,776	$80,970	$161,940	$485,821
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,433	$7,078	$10,948	$15,057	$19,420	$45,614	$279,600
Down Payment	$69,900	$69,900	$69,900	$69,900	$69,900	$69,900	$69,900
Property Appreciation	$10,485	$21,284	$32,408	$43,865	$55,666	$120,198	$498,828
Total Return	$100,012	$130,651	$161,839	$193,599	$225,956	$397,654	$1,334,149

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.76%

Cap Rate

11.37%

Return on Investment

33.04%

4024 Sedgewood Ln Greensboro, North Carolina, 27407-7932

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,676/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$60,747

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,194

Profit

Revenue

$60,747

Operating Expenses

$20,977

Operating Income

$39,770

Mortgage & Taxes

$23,576

Profit (Cash Flow)

$16,194

$91,135

Cash Investment

Down Payment

$69,900

Renos & Furnishing

$10,750

Closing Costs

$10,485

Total

$91,135

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.76%

Cap Rate

11.37%

Return on Investment

33.04%

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

$16,588

Deductible property tax

$3,460

Your total deduction

$19,914

Your adjusted annual income

$150,000 - $19,914 = $130,086

Taxes on $130,086 (30%)

$39,026

Your old tax bill

$45,000

Your new tax bill

$39,026

Estimated tax savings

$5,974

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