1500 Elwood Ave
Greensboro, North Carolina, 27403-3404
2 bed • 1 bath • 4 guests • $139,900
Annual Revenue
$36,305
Profit (Cash Flow)
$8,474
Cap Rate
12.8%
Annual Revenue
AirDNA projects $142/night at 70% occupancy ($36,305)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.05% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.05%
Cap Rate
12.79%
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
$6,640
Deductible property tax
$1,385
Your total deduction
$11,880
Your adjusted annual income
$150,000 - $11,880 = $138,120
Taxes on $138,120 (30%)
$41,436
Your old tax bill
$45,000
Your new tax bill
$41,436
Estimated tax savings
$3,564
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