25 Chalmers St
Port Macquarie, New South Wales, 2444
3 bed • 1 bath • 5 guests • $500,000
Annual Revenue
$39,297
Profit (Cash Flow)
-$17,568
Cap Rate
4.1%
Annual Revenue
AirDNA projects $203/night at 52% occupancy ($38,555)
Occupancy Rate
Avg Daily Rate
Return Metrics
-75.56% 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
-75.56%
Cap Rate
4.1%
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
$21,719
Deductible property tax
$5,500
Your total deduction
$81,777
Your adjusted annual income
$150,000 - $81,777 = $68,223
Taxes on $68,223 (30%)
$20,467
Your old tax bill
$45,000
Your new tax bill
$20,467
Estimated tax savings
$24,533
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