1102 Westridge Rd Greensboro, North Carolina, 27410-4510
3 bed • 2 bath • 6 guests • $460,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$55,429
Profit (Cash Flow)
-$448
Cap Rate
7.5%
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 (USA)
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
$19,936
Deductible property tax
$5,060
Your total deduction
$59,688
Your adjusted annual income
$150,000 - $59,688 = $90,312
Taxes on $90,312 (30%)
$27,094
Your old tax bill
$45,000
Your new tax bill
$27,094
Estimated tax savings
$17,906
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