1713 Wenson Rd
Kernersville, North Carolina, 27284-4346
3 bed • 2 bath • 8 guests • $225,000
Annual Revenue
$34,516
Profit (Cash Flow)
$2,381
Cap Rate
7.3%
Annual Revenue
AirDNA projects $189/night at 50% occupancy ($34,516)
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 (USA)
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
$29,659
Your adjusted annual income
$150,000 - $29,659 = $120,341
Taxes on $120,341 (30%)
$36,102
Your old tax bill
$45,000
Your new tax bill
$36,102
Estimated tax savings
$8,898
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