410 E Whittington St
Greensboro, North Carolina, 27406-1536
4 bed • 2 bath • 6 guests • $195,000
Annual Revenue
$45,330
Profit (Cash Flow)
$12,605
Cash on Cash Return
22.8%
Annual Revenue
AirDNA projects $197/night at 63% occupancy ($45,330).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.77% 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
22.77%
Cap Rate
13.2%
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
$9,254
Deductible property tax
$1,930
Your total deduction
$20,805
Your adjusted annual income
$150,000 - $20,805 = $129,194
Taxes on $129,194 (30%)
$38,758
Your old tax bill
$45,000
Your new tax bill
$38,758
Estimated tax savings
$6,241
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