2714 Stafford St
Greensboro, North Carolina, 27407-6959
4 bed • 2.5 bath • 10 guests • $260,000
Annual Revenue
$57,197
Profit (Cash Flow)
$18,550
Cap Rate
13.9%
Annual Revenue
AirDNA projects $270/night at 58% occupancy ($57,197)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.33% 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
26.33%
Cap Rate
13.87%
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
$12,340
Deductible property tax
$2,574
Your total deduction
$19,083
Your adjusted annual income
$150,000 - $19,083 = $130,917
Taxes on $130,917 (30%)
$39,275
Your old tax bill
$45,000
Your new tax bill
$39,275
Estimated tax savings
$5,725
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