1109 Eagle Rd Greensboro, North Carolina, 27407-4055
3 bed • 1 bath • 9 guests • $265,500
Annual Revenue
$43,311
Profit (Cash Flow)
$6,096
Cap Rate
9.0%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $242/night at 49% occupancy ($43,311) Airbtics projects $217/night at 56% occupancy ($44,384)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$43,311
$43,311
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$71,516 | $219 | 86% | 3 | 4 | 6 | 2 | $168 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (121) | Profile | |
$50,061 | $320 | 40% | 3 | 3 | 8 | 1 | $119 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (59) | Profile | |
$87,011 | $323 | 69% | 3 | 3 | 5 | 2 | $155 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (31) | Profile | |
$65,977 | $218 | 79% | 3 | 2 | 6 | 2 | $168 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (59) | Profile | |
$44,961 | $176 | 68% | 3 | 2 | 6 | 3 | $105 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (186) | Profile |
Return Metrics
8.79% 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
8.79%
Cap Rate
9.03%
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
$12,601
Deductible property tax
$2,628
Your total deduction
$36,849
Your adjusted annual income
$150,000 - $36,849 = $113,151
Taxes on $113,151 (30%)
$33,945
Your old tax bill
$45,000
Your new tax bill
$33,945
Estimated tax savings
$11,055
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