1 Marlin St Tuross Head, New South Wales, 2537
3 bed • 2 bath • 8 guests • $440,000
Annual Revenue
$66,292
Profit (Cash Flow)
$18,242
Cap Rate
10.3%
Annual Revenue
AirDNA projects $223/night at 44% occupancy ($35,838)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.62% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.62%
Cap Rate
10.29%
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
$17,362
Deductible property tax
$4,400
Your total deduction
$42,745
Your adjusted annual income
$150,000 - $42,745 = $107,255
Taxes on $107,255 (30%)
$32,177
Your old tax bill
$45,000
Your new tax bill
$32,177
Estimated tax savings
$12,823
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