3854 Bills Loop N Rd a Island Park, Idaho, 83429
3 bed • 2 bath • 8 guests
Est. $5,756/mo
Inquire about this property
Contact Agent
$125,279
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$14,964
Profit
Revenue
$125,279
Operating Expenses
$29,366
Operating Income
$95,912
Mortgage & Taxes
$80,948
Profit (Cash Flow)
$14,964
$284,500
Cash Investment
Down Payment
$240,000
Renos & Furnishing
$8,500
Closing Costs
$36,000
Total
$284,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.25%
Cap Rate
7.99%
STR 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 est deduction will be...
Deductible mortgage interest
$56,953
Deductible property tax
$11,880
Your total deduction
$105,091
Your adjusted annual income
$150,000 - $105,091 = $44,909
Taxes on $44,909 (30%)
$13,473
Your old tax bill
$45,000
Your new tax bill
$13,473
Estimated tax savings
$31,527
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com