18 Rue de la Bretonnerie Villeneuve-Saint-Georges, Île-de-France, 94190
1 bed • 1 bath • 2 guests • $115,000
Annual Revenue
$17,619
Profit (Cash Flow)
-$6,103
Cap Rate
1.4%
Annual Revenue
AirDNA projects $67/night at 72% occupancy ($17,619)
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.87% 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
-19.87%
Cap Rate
1.43%
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
$5,458
Deductible property tax
$1,139
Your total deduction
$22,665
Your adjusted annual income
$150,000 - $22,665 = $127,335
Taxes on $127,335 (30%)
$38,201
Your old tax bill
$45,000
Your new tax bill
$38,201
Estimated tax savings
$6,799
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