BNBCalc.com Investment Analysis Report of 606 Westminster Dr, Greensboro, NC 27410, USA

3 bed • 2.5 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

42.4% 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

42.4%

Cap Rate

9.87%

Return on Investment

131.75%

Annual Revenue

$61,142

AirDNA projects $279/night at 60% occupancy ($61,141).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,628

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$17,814

Deductible property tax

$4,400

Est. Depreciation Value

$189,746

Profit on this property

$39,513

Your total deduction

$172,446

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,446)

-$22,446

Your old tax bill

$45,000

Your new tax bill

-$6,734

Estimated tax savings

$51,734

606 Westminster Dr Greensboro, North Carolina, 27410-4628

3 bed • 2.5 bath • 6 guests • $400,000

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

$61,142

Profit (Cash Flow)

$8,745

Cap Rate

9.9%

Annual Revenue

$61,142

AirDNA projects $279/night at 60% occupancy ($61,142)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.4% 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

42.4%

Cap Rate

9.87%

Return on Investment

131.75%

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

$17,814

Deductible property tax

$4,400

Your total deduction

$43,142

Your adjusted annual income

$150,000 - $43,142 = $106,858

Taxes on $106,858 (30%)

$32,057

Your old tax bill

$45,000

Your new tax bill

$32,057

Estimated tax savings

$12,943

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