2510 Harley Dr Greensboro, North Carolina, 27406-5514
4 bed • 1.5 bath • 8 guests • $200,000
Annual Revenue
$51,499
Profit (Cash Flow)
$17,636
Cap Rate
15.6%
Annual Revenue
AirDNA projects $235/night at 60% occupancy ($51,499)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.57% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
2.3%
Revenue Appreciation
0%
Cash on Cash Return
26.57%
Cap Rate
15.56%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$13,653
Your adjusted annual income
$150,000 - $13,653 = $136,347
Taxes on $136,347 (30%)
$40,904
Your old tax bill
$45,000
Your new tax bill
$40,904
Estimated tax savings
$4,096
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