102 Kenwood Ave
Wilmington, North Carolina, 28405-2933
4 bed • 2 bath • 12 guests • $350,000
Annual Revenue
$47,291
Profit (Cash Flow)
$3,859
Cash on Cash Return
4.2%
Annual Revenue
AirDNA projects $249/night at 52% occupancy ($47,291).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.24% 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
4.24%
Cap Rate
7.84%
Tax Calculator
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
$16,611
Deductible property tax
$3,464
Your total deduction
$50,769
Your adjusted annual income
$150,000 - $50,769 = $99,230
Taxes on $99,230 (30%)
$29,769
Your old tax bill
$45,000
Your new tax bill
$29,769
Estimated tax savings
$15,230
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