604 Wedgedale Ave
Greensboro, North Carolina, 27403-1087
4 bed • 3 bath • 10 guests • $475,000
Annual Revenue
$86,606
Profit (Cash Flow)
$29,627
Cash on Cash Return
24.7%
Annual Revenue
AirDNA projects $312/night at 76% occupancy ($86,606).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.68% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.68%
Cap Rate
12.98%
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
$22,543
Deductible property tax
$4,702
Your total deduction
$42,266
Your adjusted annual income
$150,000 - $42,266 = $107,733
Taxes on $107,733 (30%)
$32,320
Your old tax bill
$45,000
Your new tax bill
$32,320
Estimated tax savings
$12,679
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