2406 Dellwood Dr Greensboro, North Carolina, 27408-4813
3 bed • 3 bath • 8 guests • $475,000
Annual Revenue
$22,280
Profit (Cash Flow)
-$26,337
Cap Rate
1.2%
Annual Revenue
AirDNA projects $122/night at 50% occupancy ($22,280)
Occupancy Rate
Avg Daily Rate
Return Metrics
-22.31% 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
-22.31%
Cap Rate
1.2%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$93,031
Your adjusted annual income
$150,000 - $93,031 = $56,969
Taxes on $56,969 (30%)
$17,091
Your old tax bill
$45,000
Your new tax bill
$17,091
Estimated tax savings
$27,909
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