BNBCalc.com Investment Analysis Report of 4024 Sedgewood Ln, Greensboro, NC 27407, USA

4 bed • 3 bath • 10 guests • $349,500

BNB

Calc

Return Metrics

17.11% 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

17.11%

Cap Rate

11.2%

Return on Investment

32.39%

Annual Revenue

$60,747

AirDNA projects $308/night at 54% occupancy ($60,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,798

Annual Expenses

$21,577

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,206

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$506

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

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

$16,588

Deductible property tax

$3,460

Est. Depreciation Value

$167,847

Profit on this property

$39,170

Your total deduction

$148,725

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,725)

$1,275

Your old tax bill

$45,000

Your new tax bill

$383

Estimated tax savings

$44,617

4024 Sedgewood Ln Greensboro, North Carolina, 27407-7932

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,676/mo

Inquire about this property

Contact Agent

$60,747

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.11%

Cap Rate

11.2%

Return on Investment

32.39%

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

$16,588

Deductible property tax

$3,460

Your total deduction

$34,305

Your adjusted annual income

$150,000 - $34,305 = $115,695

Taxes on $115,695 (30%)

$34,708

Your old tax bill

$45,000

Your new tax bill

$34,708

Estimated tax savings

$10,292

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