BNBCalc Short Term Rental Investment Analysis 4512 Leonard Pkwy, Richmond, VA 23221, USA

2 bed • 2 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$48,388

Profit (Cash Flow)

$5,407

Cap Rate

8.3%

Annual Revenue

$48,388

AirDNA projects $192/night at 69% occupancy ($48,387).

BNB Calc projects a 69% occupancy rate, $192 rate per night.

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

Return Metrics

6.21% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,407	$10,814	$16,221	$21,628	$27,036	$54,072	$162,217
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$365,907	$382,129	$398,676	$415,557	$432,782	$524,443	$1,011,759

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.21%

Cap Rate

8.29%

Return on Investment

22.23%

4512 Leonard Pkwy Richmond, Virginia, 23221-1810

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide

Laws

$48,388

Annual Revenue

AirDNA projects $192/night at 69% occupancy ($48,387.52).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,407

Profit

Revenue

$48,388

Operating Expenses

$19,370

Operating Income

$29,017

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$5,407

$87,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,500

Closing Costs

$10,500

Total

$87,000

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.21%

Cap Rate

8.29%

Return on Investment

22.23%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$16,611

Deductible property tax

$3,465

Your total deduction

$70,907

Your adjusted annual income

$150,000 - $70,907 = $79,093

Taxes on $79,093 (30%)

$23,728

Your old tax bill

$45,000

Your new tax bill

$23,728

Estimated tax savings

$21,272