BNBCalc Short Term Rental Investment Analysis 650 Rock Garden Cir, Winston-Salem, NC 27104, USA

3 bed • 2 bath • 6 guests • $126,000

BNB

Calc

Annual Revenue

$25,567

Profit (Cash Flow)

$664

Cap Rate

7.3%

Annual Revenue

$25,567

AirDNA projects $151/night at 76% occupancy ($41,915).

BNB Calc projects a 70% occupancy rate, $100 rate per night.

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

Return Metrics

1.77% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$663	$1,327	$1,991	$2,655	$3,318	$6,637	$19,913
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$100,800	$100,800	$100,800	$100,800	$100,800	$100,800	$100,800
Down Payment	$25,200	$25,200	$25,200	$25,200	$25,200	$25,200	$25,200
Property Appreciation	$3,780	$7,673	$11,683	$15,814	$20,068	$43,333	$179,835
Total Return	$130,443	$135,000	$139,674	$144,469	$149,387	$175,971	$325,748

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.77%

Cap Rate

7.27%

Return on Investment

15.15%

650 Rock Garden Cir Winston-Salem, North Carolina, 27104-3481

3 bed • 2 bath • 6 guests

Purchase Price

Est. $604/mo

Inquire about this property

Contact Agent

Winston-Salem

Guide

Zoning

Guide

Laws

$25,567

Annual Revenue

Projected nightly rate is $151/night at 76% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$664

Profit

Revenue

$25,567

Operating Expenses

$16,404

Operating Income

$9,163

Mortgage & Taxes

$8,500

Profit (Cash Flow)

$664

$37,480

Cash Investment

Down Payment

$25,200

Renos & Furnishing

$8,500

Closing Costs

$3,780

Total

$37,480

DSCR Ratio

Acceptable

1.08

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.77%

Cap Rate

7.27%

Return on Investment

15.15%

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

$5,980

Deductible property tax

$1,247

Your total deduction

$12,992

Your adjusted annual income

$150,000 - $12,992 = $137,008

Taxes on $137,008 (30%)

$41,102

Your old tax bill

$45,000

Your new tax bill

$41,102

Estimated tax savings

$3,898

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