BNBCalc.com Investment Analysis Report of 2500 Overbrook Dr, Greensboro, NC 27408, USA

4 bed • 3 bath • 10 guests • $289,000

BNB

Calc

Return Metrics

19.78% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

19.78%

Cap Rate

12.02%

Return on Investment

34.68%

Annual Revenue

$55,685

AirDNA projects $231/night at 66% occupancy ($55,685).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,743

Annual Expenses

$20,919

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,164

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$464

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$13,716

Deductible property tax

$2,861

Est. Depreciation Value

$139,983

Profit on this property

$34,766

Your total deduction

$121,794

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,794)

$28,206

Your old tax bill

$45,000

Your new tax bill

$8,462

Estimated tax savings

$36,538

2500 Overbrook Dr Greensboro, North Carolina, 27408-5311

4 bed • 3 bath • 10 guests • $289,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$55,685

Profit (Cash Flow)

$15,278

Cap Rate

12.0%

Annual Revenue

$55,685

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

Revenue Appreciation

Cash on Cash Return

19.78%

Cap Rate

12.02%

Return on Investment

34.68%

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

$13,716

Deductible property tax

$2,861

Your total deduction

$26,348

Your adjusted annual income

$150,000 - $26,348 = $123,652

Taxes on $123,652 (30%)

$37,096

Your old tax bill

$45,000

Your new tax bill

$37,096

Estimated tax savings

$7,904

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