BNBCalc Short Term Rental Investment Analysis 5402 Dobson Rd, Greensboro, NC 27410, USA

4 bed • 3 bath • 10 guests • $375,009

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$71,880

Profit (Cash Flow)

$24,159

Cap Rate

13.2%

Annual Revenue

$71,880

AirDNA projects $328/night at 60% occupancy ($71,880).

BNB Calc projects a 60% occupancy rate, $328 rate per night.

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

Return Metrics

24.9% 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)	$24,158	$48,317	$72,476	$96,634	$120,793	$241,586	$724,760
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,684	$7,595	$11,748	$16,156	$20,837	$48,943	$300,007
Down Payment	$75,001	$75,001	$75,001	$75,001	$75,001	$75,001	$75,001
Property Appreciation	$11,250	$22,838	$34,773	$47,066	$59,729	$128,971	$535,236
Total Return	$114,094	$153,752	$193,999	$234,860	$276,361	$494,504	$1,635,005

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.9%

Cap Rate

13.18%

Return on Investment

40.3%

5402 Dobson Rd Greensboro, North Carolina, 27410-5202

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$71,880

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,159

Profit

Revenue

$71,880

Operating Expenses

$22,424

Operating Income

$49,456

Mortgage & Taxes

$25,297

Profit (Cash Flow)

$24,159

$97,002

Cash Investment

Down Payment

$75,002

Renos & Furnishing

$10,750

Closing Costs

$11,250

Total

$97,002

DSCR Ratio

Strong

1.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.9%

Cap Rate

13.18%

Return on Investment

40.3%

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

$17,798

Deductible property tax

$3,713

Your total deduction

$14,476

Your adjusted annual income

$150,000 - $14,476 = $135,524

Taxes on $135,524 (30%)

$40,657

Your old tax bill

$45,000

Your new tax bill

$40,657

Estimated tax savings

$4,343

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