1713 Wenson Rd
Kernersville, North Carolina, 27284-4346
3 bed • 2 bath • 8 guests • $225,000
Annual Revenue
$34,515
Profit (Cash Flow)
$2,380
Cash on Cash Return
4.0%
Annual Revenue
AirDNA projects $189/night at 50% occupancy ($34,515).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.95% 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
3.95%
Cap Rate
7.26%
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
$9,058
Deductible property tax
$2,250
Your total deduction
$33,466
Your adjusted annual income
$150,000 - $33,466 = $116,533
Taxes on $116,533 (30%)
$34,959
Your old tax bill
$45,000
Your new tax bill
$34,959
Estimated tax savings
$10,040
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