BNBCalc.com Investment Analysis Report of 4302 Tallwood Dr, Greensboro, NC 27410, USA

4 bed • 2.5 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

77.75% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2.9%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

77.75%

Cap Rate

15.49%

Return on Investment

121%

Annual Revenue

$95,877

AirDNA projects $311/night at 64% occupancy ($72,698).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,179

Annual Expenses

$26,144

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,499

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$799

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

Property Manager Fee

$0

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

$19,091

Deductible property tax

$4,950

Est. Depreciation Value

$219,814

Profit on this property

$69,733

Your total deduction

$174,123

So, your new taxable income is your previous income minus your total deduction ($150,000 - $174,123)

-$24,123

Your old tax bill

$45,000

Your new tax bill

-$7,237

Estimated tax savings

$52,237

4302 Tallwood Dr

Greensboro, North Carolina, 27410-4526

4 bed • 2.5 bath • 10 guests • $450,000

Annual Revenue

$95,877

Profit (Cash Flow)

$36,253

Cap Rate

15.5%

Annual Revenue

$95,877

AirDNA projects $311/night at 64% occupancy ($72,698)

Occupancy Rate

Avg Daily Rate

Return Metrics

77.75% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

2.9%

Revenue Appreciation

0%

Cash on Cash Return

77.75%

Cap Rate

15.49%

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

$19,091

Deductible property tax

$4,950

Your total deduction

$24,211

Your adjusted annual income

$150,000 - $24,211 = $125,789

Taxes on $125,789 (30%)

$37,737

Your old tax bill

$45,000

Your new tax bill

$37,737

Estimated tax savings

$7,263

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