BNBCalc Short Term Rental Investment Analysis 720 S Broad St, Winston-Salem, NC 27101, USA

3 bed • 1 bath • 5 guests • $100,000

BNB

Calc

Annual Revenue

$37,748

Profit (Cash Flow)

$13,015

Cap Rate

19.8%

Annual Revenue

$37,748

AirDNA projects $159/night at 65% occupancy ($37,747).

BNB Calc projects a 65% occupancy rate, $159 rate per night.

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

Return Metrics

41.64% 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)	$13,015	$26,030	$39,045	$52,060	$65,075	$130,150	$390,451
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$116,015	$132,120	$148,317	$164,611	$181,002	$264,542	$633,177

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.64%

Cap Rate

19.76%

Return on Investment

54.39%

720 S Broad St Winston-Salem, North Carolina, 27101-5132

3 bed • 1 bath • 5 guests

Purchase Price

Est. $480/mo

Inquire about this property

Contact Agent

Winston-Salem

Guide

Zoning

Guide

Laws

$37,748

Annual Revenue

Projected nightly rate is $159/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,015

Profit

Revenue

$37,748

Operating Expenses

$17,987

Operating Income

$19,761

Mortgage & Taxes

$6,746

Profit (Cash Flow)

$13,015

$31,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$8,250

Closing Costs

$3,000

Total

$31,250

DSCR Ratio

Strong

2.93

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.64%

Cap Rate

19.76%

Return on Investment

54.39%

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

$4,746

Deductible property tax

$990

Your total deduction

-$1,970

Your adjusted annual income

$150,000 - -$1,970 = $151,970

Taxes on $151,970 (30%)

$45,591

Your old tax bill

$45,000

Your new tax bill

$45,591

Estimated tax savings

-$591

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