11674 E South Ave Walkerton, Indiana, 46574-7319
3 bed • 1 bath • 9 guests • $300,000
Annual Revenue
$9,409
Profit (Cash Flow)
-$25,726
Cap Rate
-1.8%
Annual Revenue
AirDNA projects $56/night at 46% occupancy ($9,409)
Occupancy Rate
Avg Daily Rate
Return Metrics
-33.3% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-33.3%
Cap Rate
-1.83%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$68,376
Your adjusted annual income
$150,000 - $68,376 = $81,624
Taxes on $81,624 (30%)
$24,487
Your old tax bill
$45,000
Your new tax bill
$24,487
Estimated tax savings
$20,513
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