2200 Juliet Pl
Greensboro, North Carolina, 27406-5602
1 bed • 1 bath • 2 guests • $200,000
Annual Revenue
$28,649
Profit (Cash Flow)
-$2,242
Cash on Cash Return
-4.5%
Annual Revenue
AirDNA projects $148/night at 53% occupancy ($28,649).
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
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.46%
Cap Rate
5.62%
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
$32,339
Your adjusted annual income
$150,000 - $32,339 = $117,660
Taxes on $117,660 (30%)
$35,298
Your old tax bill
$45,000
Your new tax bill
$35,298
Estimated tax savings
$9,701
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