2005 Lynette Dr
Greensboro, North Carolina, 27403-3714
3 bed • 2 bath • 8 guests • $195,000
Annual Revenue
$45,516
Profit (Cash Flow)
$12,767
Cash on Cash Return
23.9%
Annual Revenue
AirDNA projects $201/night at 62% occupancy ($45,516).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.93% 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
23.93%
Cap Rate
13.29%
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
$9,254
Deductible property tax
$1,930
Your total deduction
$19,363
Your adjusted annual income
$150,000 - $19,363 = $130,636
Taxes on $130,636 (30%)
$39,190
Your old tax bill
$45,000
Your new tax bill
$39,190
Estimated tax savings
$5,809
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