BNBCalc.com Investment Analysis Report of 2005 Lynette Dr, Greensboro, NC 27403, USA

3 bed • 2 bath • 8 guests • $195,000

BNB

Calc

Return Metrics

23.93% 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

23.93%

Cap Rate

13.29%

Return on Investment

38.48%

Annual Revenue

$45,517

AirDNA projects $201/night at 62% occupancy ($45,516).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,597

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,079

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$379

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$9,255

Deductible property tax

$1,930

Est. Depreciation Value

$95,250

Profit on this property

$25,920

Your total deduction

$80,516

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,516)

$69,484

Your old tax bill

$45,000

Your new tax bill

$20,845

Estimated tax savings

$24,155

property-location

2005 Lynette Dr Greensboro, North Carolina, 27403-3714

3 bed • 2 bath • 8 guests

Est. $935/mo

Agent

Inquire about this property

Contact Agent

$45,517

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.93%

Cap Rate

13.29%

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

$9,255

Deductible property tax

$1,930

Your total deduction

$15,556

Your adjusted annual income

$150,000 - $15,556 = $134,444

Taxes on $134,444 (30%)

$40,333

Your old tax bill

$45,000

Your new tax bill

$40,333

Estimated tax savings

$4,667

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