411 W Washington St
Greensboro, North Carolina, 27401-2384
2 bed • 1 bath • 4 guests • $152,900
Annual Revenue
$28,599
Profit (Cash Flow)
$893
Cap Rate
7.3%
Annual Revenue
AirDNA projects $145/night at 54% occupancy ($28,599)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.15% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.15%
Cap Rate
7.32%
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
$7,257
Deductible property tax
$1,514
Your total deduction
$21,241
Your adjusted annual income
$150,000 - $21,241 = $128,759
Taxes on $128,759 (30%)
$38,628
Your old tax bill
$45,000
Your new tax bill
$38,628
Estimated tax savings
$6,372
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