BNBCalc Short Term Rental Investment Analysis 705 N Main St #1, Winston-Salem, NC 27101, USA

2 bed • 2 bath • 6 guests • $569,000

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$18,713

Cap Rate

-2.3%

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

-13.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,713	-$37,426	-$56,139	-$74,852	-$93,565	-$187,131	-$561,393
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$455,200	$455,200	$455,200	$455,200	$455,200	$455,200	$455,200
Down Payment	$113,800	$113,800	$113,800	$113,800	$113,800	$113,800	$113,800
Property Appreciation	$17,070	$34,652	$52,761	$71,414	$90,626	$195,688	$812,112
Total Return	$567,356	$566,225	$565,622	$565,562	$566,061	$577,557	$819,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.62%

Cap Rate

-2.29%

Return on Investment

2.87%

705 N Main St Winston-Salem, North Carolina, 27101-3028

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,729/mo

Inquire about this property

Contact Agent

Winston-Salem

Guide

Zoning

Guide

Laws

$0

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,713

Profit

Revenue

Operating Expenses

$13,080

Operating Income

-$13,080

Mortgage & Taxes

$5,633

Profit (Cash Flow)

-$18,713

$137,370

Cash Investment

Down Payment

$113,800

Renos & Furnishing

$6,500

Closing Costs

$17,070

Total

$137,370

DSCR Ratio

Weak

-0.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.62%

Cap Rate

-2.29%

Return on Investment

2.87%

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

$27,005

Deductible property tax

$5,633

Your total deduction

$108,730

Your adjusted annual income

$150,000 - $108,730 = $41,270

Taxes on $41,270 (30%)

$12,381

Your old tax bill

$45,000

Your new tax bill

$12,381

Estimated tax savings

$32,619

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