BNBCalc.com Investment Analysis Report of 604 Wedgedale Ave, Greensboro, NC 27403, USA

4 bed • 3 bath • 10 guests • $475,000

BNB

Calc

Return Metrics

24.68% 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

24.68%

Cap Rate

12.98%

Return on Investment

40.45%

Annual Revenue

$86,607

AirDNA projects $312/night at 76% occupancy ($86,606).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,078

Annual Expenses

$24,939

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,422

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$722

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$225,648

Profit on this property

$61,668

Your total deduction

$191,227

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,227)

-$41,227

Your old tax bill

$45,000

Your new tax bill

-$12,368

Estimated tax savings

$57,368

604 Wedgedale Ave

Greensboro, North Carolina, 27403-1087

4 bed • 3 bath • 10 guests • $475,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$86,607

Profit (Cash Flow)

$29,628

Cap Rate

13.0%

Annual Revenue

$86,607

AirDNA projects $312/night at 76% occupancy ($86,607)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.68% 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

24.68%

Cap Rate

12.98%

Return on Investment

40.45%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$37,451

Your adjusted annual income

$150,000 - $37,451 = $112,549

Taxes on $112,549 (30%)

$33,765

Your old tax bill

$45,000

Your new tax bill

$33,765

Estimated tax savings

$11,235

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