BNBCalc.com Investment Analysis Report of 2316 Newton St, Greensboro, NC 27406, USA

4 bed • 2 bath • 8 guests • $215,000

BNB

Calc

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%

Return on Investment

41.06%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,841).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,691

Annual Expenses

$20,289

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$10,204

Deductible property tax

$2,129

Est. Depreciation Value

$105,741

Profit on this property

$30,553

Your total deduction

$87,521

So, your new taxable income is your previous income minus your total deduction ($150,000 - $87,521)

$62,479

Your old tax bill

$45,000

Your new tax bill

$18,744

Estimated tax savings

$26,256

property-location

2316 Newton St Greensboro, North Carolina, 27406-5516

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,031/mo

Agent

Inquire about this property

Contact Agent

$50,842

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.78%

Cap Rate

14.21%

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

$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