1210 Harley Dr
Greensboro, North Carolina, 27406-5545
4 bed • 1.5 bath • 8 guests • $200,000
Annual Revenue
$77,782
Profit (Cash Flow)
$40,502
Cash on Cash Return
71.8%
Annual Revenue
AirDNA projects $242/night at 59% occupancy ($52,149).
Occupancy Rate
Avg Daily Rate
Return Metrics
71.84% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
71.84%
Cap Rate
26.99%
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
$9,492
Deductible property tax
$1,979
Your total deduction
-$6,485
Your adjusted annual income
$150,000 - -$6,485 = $156,485
Taxes on $156,485 (30%)
$46,945
Your old tax bill
$45,000
Your new tax bill
$46,945
Estimated tax savings
-$1,945
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