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

5 bed • 3.5 bath • 10 guests • $539,000

BNB

Calc

Return Metrics

20.05% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

20.05%

Cap Rate

11.83%

Return on Investment

35.74%

Annual Revenue

$89,050

AirDNA projects $387/night at 63% occupancy ($89,050).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,105

Annual Expenses

$25,257

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,442

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$742

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

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

$25,581

Deductible property tax

$5,336

Est. Depreciation Value

$256,484

Profit on this property

$63,794

Your total deduction

$223,608

So, your new taxable income is your previous income minus your total deduction ($150,000 - $223,608)

-$73,608

Your old tax bill

$45,000

Your new tax bill

-$22,082

Estimated tax savings

$67,082

3619 Hobbs Rd Greensboro, North Carolina, 27410-2843

5 bed • 3.5 bath • 10 guests • $539,000

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

$89,050

Profit (Cash Flow)

$27,446

Cap Rate

11.8%

Annual Revenue

$89,050

AirDNA projects $387/night at 63% occupancy ($89,050)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.05% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.05%

Cap Rate

11.83%

Return on Investment

35.74%

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

$25,581

Deductible property tax

$5,336

Your total deduction

$48,810

Your adjusted annual income

$150,000 - $48,810 = $101,190

Taxes on $101,190 (30%)

$30,357

Your old tax bill

$45,000

Your new tax bill

$30,357

Estimated tax savings

$14,643

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