1125 Belvedere St
Cincinnati, Ohio, 45202-1701
3 bed • 3.5 bath • 6 guests • $675,000
Annual Revenue
$90,288
Profit (Cash Flow)
$19,343
Cap Rate
9.6%
Annual Revenue
AirDNA projects $412/night at 60% occupancy ($90,288)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.78% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.78%
Cap Rate
9.61%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$74,753
Your adjusted annual income
$150,000 - $74,753 = $75,247
Taxes on $75,247 (30%)
$22,574
Your old tax bill
$45,000
Your new tax bill
$22,574
Estimated tax savings
$22,426
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