BNBCalc.com Investment Analysis Report of 2200 Juliet Pl, Greensboro, NC 27406, USA

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Return Metrics

-4.46% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-4.46%

Cap Rate

5.62%

Return on Investment

11.38%

Annual Revenue

$28,650

AirDNA projects $148/night at 53% occupancy ($28,649).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,450

Annual Expenses

$17,404

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$939

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$239

Management & Platform Fees

$72

Platform Fee (i.e. Airbnb)

$72

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

$94,833

Profit on this property

$11,245

Your total deduction

$95,060

So, your new taxable income is your previous income minus your total deduction ($150,000 - $95,060)

$54,940

Your old tax bill

$45,000

Your new tax bill

$16,482

Estimated tax savings

$28,518

2200 Juliet Pl Greensboro, North Carolina, 27406-5602

1 bed • 1 bath • 2 guests • $200,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$28,650

Profit (Cash Flow)

-$2,243

Cap Rate

5.6%

Annual Revenue

$28,650

AirDNA projects $148/night at 53% occupancy ($28,650)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.46% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.46%

Cap Rate

5.62%

Return on Investment

11.38%

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

$30,436

Your adjusted annual income

$150,000 - $30,436 = $119,564

Taxes on $119,564 (30%)

$35,869

Your old tax bill

$45,000

Your new tax bill

$35,869

Estimated tax savings

$9,131

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