BNBCalc.com Investment Analysis Report of 3 Sun Shadow Ct, Greensboro, NC 27410, USA

4 bed • 4 bath • 10 guests • $431,000

BNB

Calc

Return Metrics

16.98% 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

16.98%

Cap Rate

11.08%

Return on Investment

32.56%

Annual Revenue

$70,631

AirDNA projects $293/night at 66% occupancy ($70,630).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,905

Annual Expenses

$22,862

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,289

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$589

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

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

$20,456

Deductible property tax

$4,267

Est. Depreciation Value

$205,543

Profit on this property

$47,769

Your total deduction

$182,497

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,497)

-$32,497

Your old tax bill

$45,000

Your new tax bill

-$9,749

Estimated tax savings

$54,749

3 Sun Shadow Ct

Greensboro, North Carolina, 27410-4972

4 bed • 4 bath • 10 guests • $431,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$70,631

Profit (Cash Flow)

$18,705

Cap Rate

11.1%

Annual Revenue

$70,631

AirDNA projects $293/night at 66% occupancy ($70,631)

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

Revenue Appreciation

Cash on Cash Return

16.98%

Cap Rate

11.08%

Return on Investment

32.56%

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

$20,456

Deductible property tax

$4,267

Your total deduction

$42,407

Your adjusted annual income

$150,000 - $42,407 = $107,593

Taxes on $107,593 (30%)

$32,278

Your old tax bill

$45,000

Your new tax bill

$32,278

Estimated tax savings

$12,722

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