BNBCalc.com Investment Analysis Report of 529 Woodvale Dr, Greensboro, NC 27410, USA

6 bed • 3 bath • 12 guests • $350,000

BNB

Calc

Return Metrics

219.66% 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

219.66%

Cap Rate

66.52%

Return on Investment

234.29%

Annual Revenue

$283,345

AirDNA projects $1361/night at 57% occupancy ($283,345).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,210

Annual Expenses

$50,515

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,061

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,361

Management & Platform Fees

$708

Platform Fee (i.e. Airbnb)

$708

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$170,637

Profit on this property

$232,830

Your total deduction

-$42,117

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$42,117)

$192,117

Your old tax bill

$45,000

Your new tax bill

$57,635

Estimated tax savings

-$12,635

529 Woodvale Dr

Greensboro, North Carolina, 27410-5629

6 bed • 3 bath • 12 guests • $350,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$283,345

Profit (Cash Flow)

$209,226

Cap Rate

66.5%

Annual Revenue

$283,345

AirDNA projects $1,361/night at 57% occupancy ($283,345)

Occupancy Rate

Avg Daily Rate

Return Metrics

219.66% 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

219.66%

Cap Rate

66.52%

Return on Investment

234.29%

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

$16,611

Deductible property tax

$3,465

Your total deduction

-$158,485

Your adjusted annual income

$150,000 - -$158,485 = $308,485

Taxes on $308,485 (30%)

$92,545

Your old tax bill

$45,000

Your new tax bill

$92,545

Estimated tax savings

-$47,545

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