720 S Broad St
Winston-Salem, North Carolina, 27101-5132
3 bed • 1 bath • 5 guests • $100,000
Annual Revenue
$37,747
Profit (Cash Flow)
$12,416
Cash on Cash Return
39.7%
Annual Revenue
AirDNA projects $159/night at 65% occupancy ($37,747).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.73% 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
39.73%
Cap Rate
19.16%
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
$4,746
Deductible property tax
$989
Your total deduction
$6,551
Your adjusted annual income
$150,000 - $6,551 = $143,448
Taxes on $143,448 (30%)
$43,034
Your old tax bill
$45,000
Your new tax bill
$43,034
Estimated tax savings
$1,965
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