3 Sun Shadow Ct
Greensboro, North Carolina, 27410-4972
4 bed • 4 bath • 10 guests • $431,000
Annual Revenue
$70,630
Profit (Cash Flow)
$18,704
Cash on Cash Return
17.0%
Annual Revenue
AirDNA projects $293/night at 66% occupancy ($70,630).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.98% 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
16.98%
Cap Rate
11.08%
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
$20,455
Deductible property tax
$4,266
Your total deduction
$47,335
Your adjusted annual income
$150,000 - $47,335 = $102,664
Taxes on $102,664 (30%)
$30,799
Your old tax bill
$45,000
Your new tax bill
$30,799
Estimated tax savings
$14,200
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