4219 W Concordia Ave Milwaukee, Wisconsin, 53216-3509
2 bed • 1 bath • 10 guests • $159,000
Annual Revenue
$38,570
Profit (Cash Flow)
$9,160
Cap Rate
12.5%
Annual Revenue
AirDNA projects $116/night at 66% occupancy ($27,963)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.39% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.39%
Cap Rate
12.5%
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
$7,546
Deductible property tax
$1,574
Your total deduction
$13,812
Your adjusted annual income
$150,000 - $13,812 = $136,188
Taxes on $136,188 (30%)
$40,856
Your old tax bill
$45,000
Your new tax bill
$40,856
Estimated tax savings
$4,144
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