BNBCalc.com Investment Analysis Report of 800 Arlington St, Greensboro, NC 27406, USA

2 bed • 1 bath • 4 guests • $324,900

BNB

Calc

Return Metrics

-11.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-11.56%

Cap Rate

3.86%

Return on Investment

4.41%

Annual Revenue

$30,144

AirDNA projects $131/night at 63% occupancy ($30,143).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,467

Annual Expenses

$17,599

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$951

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$251

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

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

$15,420

Deductible property tax

$3,217

Est. Depreciation Value

$153,637

Profit on this property

$12,545

Your total deduction

$159,729

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,729)

-$9,729

Your old tax bill

$45,000

Your new tax bill

-$2,919

Estimated tax savings

$47,919

800 Arlington St Greensboro, North Carolina, 27406-1452

2 bed • 1 bath • 4 guests • $324,900

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$30,144

Profit (Cash Flow)

-$9,367

Cap Rate

3.9%

Annual Revenue

$30,144

AirDNA projects $131/night at 63% occupancy ($30,144)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.56%

Cap Rate

3.86%

Return on Investment

4.41%

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

$15,420

Deductible property tax

$3,217

Your total deduction

$55,040

Your adjusted annual income

$150,000 - $55,040 = $94,960

Taxes on $94,960 (30%)

$28,488

Your old tax bill

$45,000

Your new tax bill

$28,488

Estimated tax savings

$16,512

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