BNBCalc.com Investment Analysis Report of 1210 Harley Dr, Greensboro, NC 27406, USA

4 bed • 1.5 bath • 8 guests • $200,000

BNB

Calc

Return Metrics

71.84% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

71.84%

Cap Rate

26.99%

Return on Investment

85.97%

Annual Revenue

$77,782

AirDNA projects $242/night at 59% occupancy ($52,149).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,983

Annual Expenses

$23,792

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,348

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$648

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$98,753

Profit on this property

$53,991

Your total deduction

$56,234

So, your new taxable income is your previous income minus your total deduction ($150,000 - $56,234)

$93,766

Your old tax bill

$45,000

Your new tax bill

$28,130

Estimated tax savings

$16,870

1210 Harley Dr

Greensboro, North Carolina, 27406-5545

4 bed • 1.5 bath • 8 guests • $200,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$77,782

Profit (Cash Flow)

$40,503

Cap Rate

27.0%

Annual Revenue

$77,782

AirDNA projects $242/night at 59% occupancy ($52,150)

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

Revenue Appreciation

Cash on Cash Return

71.84%

Cap Rate

26.99%

Return on Investment

85.97%

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 estimated deduction will be...

Deductible mortgage interest

$9,492

Deductible property tax

$1,980

Your total deduction

-$11,134

Your adjusted annual income

$150,000 - -$11,134 = $161,134

Taxes on $161,134 (30%)

$48,340

Your old tax bill

$45,000

Your new tax bill

$48,340

Estimated tax savings

-$3,340

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