BNBCalc.com Investment Analysis Report of 3619 Hobbs Landing Ct, Greensboro, NC 27410, USA

5 bed • 4 bath • 12 guests • $550,000

BNB

Calc

Return Metrics

27.39% 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

27.39%

Cap Rate

13.69%

Return on Investment

43.09%

Annual Revenue

$102,290

AirDNA projects $418/night at 67% occupancy ($102,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,248

Annual Expenses

$26,978

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,552

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$852

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$261,630

Profit on this property

$75,313

Your total deduction

$217,866

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,866)

-$67,866

Your old tax bill

$45,000

Your new tax bill

-$20,360

Estimated tax savings

$65,360

property-location

3619 Hobbs Landing Ct Greensboro, North Carolina, 27410-4846

5 bed • 4 bath • 12 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$102,290

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.39%

Cap Rate

13.69%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$39,562

Your adjusted annual income

$150,000 - $39,562 = $110,438

Taxes on $110,438 (30%)

$33,131

Your old tax bill

$45,000

Your new tax bill

$33,131

Estimated tax savings

$11,869

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