BNBCalc.com Investment Analysis Report of 5402 Dobson Rd, Greensboro, NC 27410, USA

4 bed • 3 bath • 10 guests • $375,009

BNB

Calc

Return Metrics

24.28% 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

24.28%

Cap Rate

13.02%

Return on Investment

39.68%

Annual Revenue

$71,880

AirDNA projects $328/night at 60% occupancy ($71,880).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,919

Annual Expenses

$23,024

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,299

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$599

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$17,798

Deductible property tax

$3,713

Est. Depreciation Value

$179,596

Profit on this property

$48,856

Your total deduction

$152,251

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,251)

-$2,251

Your old tax bill

$45,000

Your new tax bill

-$675

Estimated tax savings

$45,675

5402 Dobson Rd

Greensboro, North Carolina, 27410-5202

4 bed • 3 bath • 10 guests • $375,009

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$71,880

Profit (Cash Flow)

$23,560

Cap Rate

13.0%

Annual Revenue

$71,880

AirDNA projects $328/night at 60% occupancy ($71,880)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.28% 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

24.28%

Cap Rate

13.02%

Return on Investment

39.68%

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

$17,798

Deductible property tax

$3,713

Your total deduction

$29,832

Your adjusted annual income

$150,000 - $29,832 = $120,168

Taxes on $120,168 (30%)

$36,050

Your old tax bill

$45,000

Your new tax bill

$36,050

Estimated tax savings

$8,950

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