BNBCalc.com Investment Analysis Report of 2316 Newton St, Greensboro, NC 27406, USA

4 bed • 2 bath • 8 guests • $215,000

BNB

Calc

Return Metrics

26.78% 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

26.78%

Cap Rate

14.21%

Return on Investment

41.06%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,841).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,691

Annual Expenses

$20,289

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$10,204

Deductible property tax

$2,129

Est. Depreciation Value

$105,741

Profit on this property

$30,553

Your total deduction

$87,521

So, your new taxable income is your previous income minus your total deduction ($150,000 - $87,521)

$62,479

Your old tax bill

$45,000

Your new tax bill

$18,744

Estimated tax savings

$26,256

2316 Newton St Greensboro, North Carolina, 27406-5516

4 bed • 2 bath • 8 guests • $215,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,842

Profit (Cash Flow)

$16,057

Cap Rate

14.2%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,841).

Occupancy Rate

Avg Daily Rate

Return Metrics

26.78% 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

26.78%

Cap Rate

14.21%

Return on Investment

41.06%

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 est deduction will be...

Deductible mortgage interest

$10,204

Deductible property tax

$2,129

Your total deduction

$15,393

Your adjusted annual income

$150,000 - $15,393 = $134,607

Taxes on $134,607 (30%)

$40,382

Your old tax bill

$45,000

Your new tax bill

$40,382

Estimated tax savings

$4,618

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 recomend LearnLikeACPA.com