Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 800 Arlington St, Greensboro, NC 27406, USA

2 bed • 1 bath • 4 guests • $324,900

BNB

Calc

Annual Revenue

$30,144

Profit (Cash Flow)

-$8,772

Cap Rate

4.0%

Annual Revenue

$30,144

AirDNA projects $131/night at 63% occupancy ($30,143).

BNB Calc projects a 63% occupancy rate, $131 rate per night.

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

Return Metrics

-10.83% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,771-$17,543-$26,315-$35,087-$43,859-$87,718-$263,154
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$259,920$259,920$259,920$259,920$259,920$259,920$259,920
Down Payment$64,980$64,980$64,980$64,980$64,980$64,980$64,980
Property Appreciation$9,747$19,786$30,127$40,777$51,748$111,738$463,717
Total Return$325,875$327,142$328,711$330,590$332,789$348,920$525,463

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.83%

Cap Rate

4.04%

Return on Investment

5.14%

property-location

800 Arlington St Greensboro, North Carolina, 27406-1452

2 bed • 1 bath • 4 guests

Est. $1,558/mo

Agent

Inquire about this property

Contact Agent

Greensboro

Guide

Zoning

Market

Guide


Laws


Market Data

$30,144

Annual Revenue


AirDNA projects $131/night at 63% occupancy ($30,143.58).

Top 101% of comparables

Top 101% of comparables

-$8,772

Profit

Revenue

$30,144

Operating Expenses

$16,999

Operating Income

$13,145

Mortgage & Taxes

$21,917

Profit (Cash Flow)

-$8,772

$80,977

Cash Investment

Down Payment

$64,980

Renos & Furnishing

$6,250

Closing Costs

$9,747

Total

$80,977

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.83%

Cap Rate

4.04%

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

$15,420

Deductible property tax

$3,217

Your total deduction

$79,678

Your adjusted annual income

$150,000 - $79,678 = $70,322

Taxes on $70,322 (30%)

$21,097

Your old tax bill

$45,000

Your new tax bill

$21,097

Estimated tax savings

$23,903

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