BNBCalc.com Investment Analysis Report of 3619 Hobbs Landing Ct, Greensboro, NC 27410, USA

5 bed • 4 bath • 12 guests • $550,000

BNB

Calc

Return Metrics

27.39% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

27.39%

Cap Rate

13.69%

Return on Investment

43.09%

Annual Revenue

$102,290

AirDNA projects $418/night at 67% occupancy ($102,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,248

Annual Expenses

$26,978

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,552

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$852

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$261,630

Profit on this property

$75,313

Your total deduction

$217,866

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,866)

-$67,866

Your old tax bill

$45,000

Your new tax bill

-$20,360

Estimated tax savings

$65,360

3619 Hobbs Landing Ct Greensboro, North Carolina, 27410-4846

5 bed • 4 bath • 12 guests • $550,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$102,290

Profit (Cash Flow)

$38,221

Cap Rate

13.7%

Annual Revenue

$102,290

AirDNA projects $418/night at 67% occupancy ($102,290)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.39% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.39%

Cap Rate

13.69%

Return on Investment

43.09%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$39,562

Your adjusted annual income

$150,000 - $39,562 = $110,438

Taxes on $110,438 (30%)

$33,131

Your old tax bill

$45,000

Your new tax bill

$33,131

Estimated tax savings

$11,869

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