2316 Newton St
Greensboro, North Carolina, 27406-5516
4 bed • 2 bath • 8 guests • $215,000
Annual Revenue
$50,842
Profit (Cash Flow)
$16,057
Cap Rate
14.2%
Annual Revenue
AirDNA projects $240/night at 58% occupancy ($50,842)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.78% 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
26.78%
Cap Rate
14.21%
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
$10,204
Deductible property tax
$2,129
Your total deduction
$15,393
Your adjusted annual income
$150,000 - $15,393 = $134,607
Taxes on $134,607 (30%)
$40,382
Your old tax bill
$45,000
Your new tax bill
$40,382
Estimated tax savings
$4,618
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