2714 Stafford St
Greensboro, North Carolina, 27407-6959
4 bed • 2.5 bath • 10 guests • $260,000
Annual Revenue
$57,197
Profit (Cash Flow)
$18,549
Cash on Cash Return
26.3%
Annual Revenue
AirDNA projects $270/night at 58% occupancy ($57,197).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.33% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.33%
Cap Rate
13.87%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$23,842
Your adjusted annual income
$150,000 - $23,842 = $126,157
Taxes on $126,157 (30%)
$37,847
Your old tax bill
$45,000
Your new tax bill
$37,847
Estimated tax savings
$7,152
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