1102 Westridge Rd
Greensboro, North Carolina, 27410-4510
3 bed • 2 bath • 6 guests • $460,000
Annual Revenue
$55,429
Profit (Cash Flow)
-$448
Cash on Cash Return
-2.0%
Annual Revenue
AirDNA projects $271/night at 56% occupancy ($55,429).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.01% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.01%
Cap Rate
7.5%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$19,935
Deductible property tax
$5,060
Your total deduction
$63,495
Your adjusted annual income
$150,000 - $63,495 = $86,504
Taxes on $86,504 (30%)
$25,951
Your old tax bill
$45,000
Your new tax bill
$25,951
Estimated tax savings
$19,048
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com