650 Rock Garden Cir
Winston-Salem, North Carolina, 27104-3481
3 bed • 2 bath • 6 guests • $126,000
Annual Revenue
$25,567
Profit (Cash Flow)
$67
Cash on Cash Return
0.2%
Annual Revenue
AirDNA projects $151/night at 76% occupancy ($41,915).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.17% 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
0.17%
Cap Rate
6.79%
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
$5,980
Deductible property tax
$1,247
Your total deduction
$22,621
Your adjusted annual income
$150,000 - $22,621 = $127,378
Taxes on $127,378 (30%)
$38,213
Your old tax bill
$45,000
Your new tax bill
$38,213
Estimated tax savings
$6,786
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