2250 Darwin Cir
Henderson, Nevada, 89014-4907
6 bed • 3 bath • 18 guests • $800,000
Annual Revenue
$155,492
Profit (Cash Flow)
$30,653
Cap Rate
13.3%
Annual Revenue
AirDNA projects $734/night at 58% occupancy ($155,492)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.42% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.42%
Cap Rate
13.25%
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
$63,675
Deductible property tax
$8,000
Your total deduction
$86,030
Your adjusted annual income
$150,000 - $86,030 = $63,970
Taxes on $63,970 (30%)
$19,191
Your old tax bill
$45,000
Your new tax bill
$19,191
Estimated tax savings
$25,809
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