BNBCalc Short Term Rental Investment Analysis 803 Glenwood Ave, Raleigh, NC 27605, USA

3 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Annual Revenue

$63,918

Profit (Cash Flow)

$3,289

Cap Rate

8.0%

Annual Revenue

$63,918

AirDNA projects $208/night at 63% occupancy ($47,861).

BNB Calc projects a 70% occupancy rate, $250 rate per night.

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

Return Metrics

1.76% 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)	$3,289	$6,578	$9,867	$13,157	$16,446	$32,892	$98,678
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,631	$13,671	$21,146	$29,081	$37,506	$88,097	$540,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$87,920	$116,790	$146,650	$177,543	$209,517	$387,339	$1,555,036

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.76%

Cap Rate

8.01%

Return on Investment

14.97%

803 Glenwood Ave Raleigh, North Carolina, 27605-1509

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Raleigh

Guide

Zoning

Market

Guide

Laws

Market Data

$63,918

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,289

Profit

Revenue

$63,918

Operating Expenses

$15,838

Operating Income

$48,080

Mortgage & Taxes

$44,791

Profit (Cash Flow)

$3,289

$186,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$108,500

Closing Costs

$18,000

Total

$186,500

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.76%

Cap Rate

8.01%

Return on Investment

14.97%

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

$32,036

Deductible property tax

$5,940

Your total deduction

$70,367

Your adjusted annual income

$150,000 - $70,367 = $79,633

Taxes on $79,633 (30%)

$23,890

Your old tax bill

$45,000

Your new tax bill

$23,890

Estimated tax savings

$21,110

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