1521 W Plainfield Ave Milwaukee, Wisconsin, 53221-1905
8 bed • 2 bath • 24 guests • $364,100
$364,100
Zestimate
Est. $1,746/mo
Annual Revenue
$276,431
Profit (Cash Flow)
$202,263
Cap Rate
62.3%
Annual Revenue
AirDNA projects $1,113/night at 68% occupancy ($276,431)
Occupancy Rate
Avg Daily Rate
Return Metrics
197.82% 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
197.82%
Cap Rate
62.29%
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
$17,281
Deductible property tax
$3,605
Your total deduction
-$134,344
Your adjusted annual income
$150,000 - -$134,344 = $284,344
Taxes on $284,344 (30%)
$85,303
Your old tax bill
$45,000
Your new tax bill
$85,303
Estimated tax savings
-$40,303
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