1706 Corby Blvd
South Bend, Indiana, 46617-1810
4 bed • 2 bath • 10 guests • $399,900
Annual Revenue
$57,526
Profit (Cash Flow)
-$2,373
Cap Rate
6.3%
Annual Revenue
AirDNA projects $713/night at 35% occupancy ($91,147)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.31% 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
-2.31%
Cap Rate
6.26%
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
$18,980
Deductible property tax
$4,399
Your total deduction
$59,131
Your adjusted annual income
$150,000 - $59,131 = $90,869
Taxes on $90,869 (30%)
$27,261
Your old tax bill
$45,000
Your new tax bill
$27,261
Estimated tax savings
$17,739
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