210 Bedell Ave
Glenbrook, Nevada, 89413
4 bed • 3 bath • 10 guests • $1,000,000
Annual Revenue
$131,488
Profit (Cash Flow)
$33,262
Cap Rate
10.1%
Annual Revenue
AirDNA projects $992/night at 58% occupancy ($210,147)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.81% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.81%
Cap Rate
10.07%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$105,675
Your adjusted annual income
$150,000 - $105,675 = $44,325
Taxes on $44,325 (30%)
$13,298
Your old tax bill
$45,000
Your new tax bill
$13,298
Estimated tax savings
$31,702
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