BNBCalc.com Investment Analysis Report of 518 Woodlawn Ave, Greensboro, NC 27401, USA

3 bed • 3 bath • 8 guests • $415,000

BNB

Calc

Return Metrics

-10.9% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-10.9%

Cap Rate

4%

Return on Investment

4.95%

Annual Revenue

$34,830

AirDNA projects $149/night at 64% occupancy ($34,829).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,517

Annual Expenses

$18,208

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$990

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$290

Management & Platform Fees

$87

Platform Fee (i.e. Airbnb)

$87

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,734

Profit on this property

$16,622

Your total deduction

$203,917

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,917)

-$53,917

Your old tax bill

$45,000

Your new tax bill

-$16,175

Estimated tax savings

$61,175

518 Woodlawn Ave Greensboro, North Carolina, 27401-1753

3 bed • 3 bath • 8 guests • $415,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$34,830

Profit (Cash Flow)

-$11,362

Cap Rate

4.0%

Annual Revenue

$34,830

AirDNA projects $149/night at 64% occupancy ($34,830)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.9% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.9%

Cap Rate

4%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$69,853

Your adjusted annual income

$150,000 - $69,853 = $80,147

Taxes on $80,147 (30%)

$24,044

Your old tax bill

$45,000

Your new tax bill

$24,044

Estimated tax savings

$20,956

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