BNBCalc.com Investment Analysis Report of 1102 Westridge Rd, Greensboro, NC 27410, USA

3 bed • 2 bath • 6 guests • $460,000

BNB

Calc

Return Metrics

-2.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.01%

Cap Rate

7.5%

Return on Investment

93.74%

Annual Revenue

$55,429

AirDNA projects $271/night at 56% occupancy ($55,429).

User selected values for this report: 56.00000000000001% occupancy rate, $271 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,740

Annual Expenses

$20,886

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,162

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$462

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

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

$19,936

Deductible property tax

$5,060

Est. Depreciation Value

$151,199

Profit on this property

$34,544

Your total deduction

$141,652

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,652)

$8,348

Your old tax bill

$45,000

Your new tax bill

$2,504

Estimated tax savings

$42,496

property-location

1102 Westridge Rd Greensboro, North Carolina, 27410-4510

3 bed • 2 bath • 6 guests

Est. $2,206/mo

Agent

Inquire about this property

Contact Agent

$55,429

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.01%

Cap Rate

7.5%

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 est deduction will be...

Deductible mortgage interest

$19,936

Deductible property tax

$5,060

Your total deduction

$39,858

Your adjusted annual income

$150,000 - $39,858 = $110,142

Taxes on $110,142 (30%)

$33,043

Your old tax bill

$45,000

Your new tax bill

$33,043

Estimated tax savings

$11,957

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com