2005 Lynette Dr Greensboro, North Carolina, 27403-3714
3 bed • 2 bath • 8 guests • $195,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$45,517
Profit (Cash Flow)
$12,768
Cap Rate
13.3%
Annual Revenue
AirDNA projects $201/night at 62% occupancy ($45,517)
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 (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
$9,255
Deductible property tax
$1,930
Your total deduction
$15,556
Your adjusted annual income
$150,000 - $15,556 = $134,444
Taxes on $134,444 (30%)
$40,333
Your old tax bill
$45,000
Your new tax bill
$40,333
Estimated tax savings
$4,667
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