2500 Overbrook Dr
Greensboro, North Carolina, 27408-5311
4 bed • 3 bath • 10 guests • $289,000
Annual Revenue
$55,685
Profit (Cash Flow)
$15,278
Cash on Cash Return
19.8%
Annual Revenue
AirDNA projects $231/night at 66% occupancy ($55,685).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.78% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.78%
Cap Rate
12.02%
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
$13,716
Deductible property tax
$2,861
Your total deduction
$31,163
Your adjusted annual income
$150,000 - $31,163 = $118,836
Taxes on $118,836 (30%)
$35,650
Your old tax bill
$45,000
Your new tax bill
$35,650
Estimated tax savings
$9,349
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