518 Woodlawn Ave
Greensboro, North Carolina, 27401-1753
3 bed • 3 bath • 8 guests • $415,000
Annual Revenue
$34,830
Profit (Cash Flow)
-$11,362
Cap Rate
4.0%
Annual Revenue
AirDNA projects $149/night at 64% occupancy ($34,830)
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.9% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.9%
Cap Rate
4%
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
$19,696
Deductible property tax
$4,109
Your total deduction
$69,853
Your adjusted annual income
$150,000 - $69,853 = $80,147
Taxes on $80,147 (30%)
$24,044
Your old tax bill
$45,000
Your new tax bill
$24,044
Estimated tax savings
$20,956
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