BNBCalc.com Investment Analysis Report of 2635 Stratford Dr, Greensboro, NC 27408, USA

4 bed • 3 bath • 8 guests • $339,900

BNB

Calc

Return Metrics

17.77% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

17.77%

Cap Rate

11.39%

Return on Investment

32.99%

Annual Revenue

$60,236

AirDNA projects $266/night at 62% occupancy ($60,236).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,793

Annual Expenses

$21,511

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,202

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$502

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

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

$16,132

Deductible property tax

$3,365

Est. Depreciation Value

$163,426

Profit on this property

$38,725

Your total deduction

$144,197

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,197)

$5,803

Your old tax bill

$45,000

Your new tax bill

$1,741

Estimated tax savings

$43,259

2635 Stratford Dr Greensboro, North Carolina, 27408-3927

4 bed • 3 bath • 8 guests • $339,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$60,236

Profit (Cash Flow)

$15,805

Cap Rate

11.4%

Annual Revenue

$60,236

AirDNA projects $266/night at 62% occupancy ($60,236)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.77% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.77%

Cap Rate

11.39%

Return on Investment

32.99%

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 estimated deduction will be...

Deductible mortgage interest

$16,132

Deductible property tax

$3,365

Your total deduction

$32,789

Your adjusted annual income

$150,000 - $32,789 = $117,211

Taxes on $117,211 (30%)

$35,163

Your old tax bill

$45,000

Your new tax bill

$35,163

Estimated tax savings

$9,837

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