1733 E 4th St
Dayton, Ohio, 45403-1805
3 bed • 3 bath • 9 guests • $410,000
Annual Revenue
$26,265
Profit (Cash Flow)
-$18,478
Cap Rate
2.2%
Annual Revenue
AirDNA projects $141/night at 51% occupancy ($26,265)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.93% 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
-17.93%
Cap Rate
2.23%
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
$19,459
Deductible property tax
$4,059
Your total deduction
$76,283
Your adjusted annual income
$150,000 - $76,283 = $73,717
Taxes on $73,717 (30%)
$22,115
Your old tax bill
$45,000
Your new tax bill
$22,115
Estimated tax savings
$22,885
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