5810 Tysinger Dr Greensboro, North Carolina, 27406-9547
3 bed • 2 bath • 6 guests • $259,000
Annual Revenue
$42,339
Profit (Cash Flow)
$5,695
Cap Rate
8.9%
Annual Revenue
AirDNA projects $276/night at 42% occupancy ($42,339)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.36% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.36%
Cap Rate
8.94%
Tax Calculator (USA)
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
$12,292
Deductible property tax
$2,564
Your total deduction
$31,397
Your adjusted annual income
$150,000 - $31,397 = $118,603
Taxes on $118,603 (30%)
$35,581
Your old tax bill
$45,000
Your new tax bill
$35,581
Estimated tax savings
$9,419
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