BNBCalc.com Investment Analysis Report of 4024 Sedgewood Ln, Greensboro, NC 27407, USA

4 bed • 3 bath • 10 guests • $349,500

BNB

Calc

Return Metrics

17.11% 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

17.11%

Cap Rate

11.2%

Return on Investment

32.39%

Annual Revenue

$60,747

AirDNA projects $308/night at 54% occupancy ($60,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,798

Annual Expenses

$21,577

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,206

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$506

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

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

$16,588

Deductible property tax

$3,460

Est. Depreciation Value

$167,847

Profit on this property

$39,170

Your total deduction

$148,725

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,725)

$1,275

Your old tax bill

$45,000

Your new tax bill

$383

Estimated tax savings

$44,617

4024 Sedgewood Ln Greensboro, North Carolina, 27407-7932

4 bed • 3 bath • 10 guests • $349,500

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$60,747

Profit (Cash Flow)

$15,602

Cap Rate

11.2%

Annual Revenue

$60,747

AirDNA projects $308/night at 54% occupancy ($60,747)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.11% 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

17.11%

Cap Rate

11.2%

Return on Investment

32.39%

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

$16,588

Deductible property tax

$3,460

Your total deduction

$34,305

Your adjusted annual income

$150,000 - $34,305 = $115,695

Taxes on $115,695 (30%)

$34,708

Your old tax bill

$45,000

Your new tax bill

$34,708

Estimated tax savings

$10,292

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