BNBCalc.com Investment Analysis Report of 909 Benjamin Pkwy, Greensboro, NC 27408, USA

3 bed • 2 bath • 8 guests • $349,000

BNB

Calc

Return Metrics

21.96% 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

21.96%

Cap Rate

8.27%

Return on Investment

107.57%

Annual Revenue

$48,913

AirDNA projects $216/night at 62% occupancy ($48,913).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,039

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,108

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

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

$14,986

Deductible property tax

$3,839

Est. Depreciation Value

$166,177

Profit on this property

$28,875

Your total deduction

$156,127

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,127)

-$6,127

Your old tax bill

$45,000

Your new tax bill

-$1,838

Estimated tax savings

$46,838

909 Benjamin Pkwy Greensboro, North Carolina, 27408-7713

3 bed • 2 bath • 8 guests • $349,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$48,913

Profit (Cash Flow)

$4,167

Cap Rate

8.3%

Annual Revenue

$48,913

AirDNA projects $216/night at 62% occupancy ($48,913)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.96% 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

21.96%

Cap Rate

8.27%

Return on Investment

107.57%

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

$14,986

Deductible property tax

$3,839

Your total deduction

$42,873

Your adjusted annual income

$150,000 - $42,873 = $107,127

Taxes on $107,127 (30%)

$32,138

Your old tax bill

$45,000

Your new tax bill

$32,138

Estimated tax savings

$12,862

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