BNBCalc Short Term Rental Investment Analysis 604 Wedgedale Ave, Greensboro, NC 27403, USA

4 bed • 3 bath • 10 guests • $475,000

BNB

Calc

Annual Revenue

$86,607

Profit (Cash Flow)

$30,226

Cap Rate

13.1%

Annual Revenue

$86,607

AirDNA projects $312/night at 76% occupancy ($86,606).

BNB Calc projects a 76% occupancy rate, $312 rate per night.

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

Return Metrics

25.18% 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)	$30,225	$60,451	$90,677	$120,903	$151,128	$302,257	$906,773
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,666	$9,620	$14,880	$20,464	$26,393	$61,994	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$144,142	$193,999	$244,603	$295,984	$348,177	$622,612	$2,059,723

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.18%

Cap Rate

13.1%

Return on Investment

40.95%

604 Wedgedale Ave Greensboro, North Carolina, 27403-1087

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide

Laws

Market Data

$86,607

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,226

Profit

Revenue

$86,607

Operating Expenses

$24,339

Operating Income

$62,268

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$30,226

$120,000

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$10,750

Closing Costs

$14,250

Total

$120,000

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.18%

Cap Rate

13.1%

Return on Investment

40.95%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$18,315

Your adjusted annual income

$150,000 - $18,315 = $131,685

Taxes on $131,685 (30%)

$39,505

Your old tax bill

$45,000

Your new tax bill

$39,505

Estimated tax savings

$5,495

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