506 W 11th St La Porte, Indiana, 46350-5805
5 bed • 1 bath • 10 guests • $145,000
Annual Revenue
$68,323
Profit (Cash Flow)
$35,981
Cap Rate
31.6%
Annual Revenue
AirDNA projects $398/night at 47% occupancy ($68,323)
Occupancy Rate
Avg Daily Rate
Return Metrics
78.9% 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
78.9%
Cap Rate
31.55%
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
$6,882
Deductible property tax
$1,435
Your total deduction
-$13,781
Your adjusted annual income
$150,000 - -$13,781 = $163,781
Taxes on $163,781 (30%)
$49,134
Your old tax bill
$45,000
Your new tax bill
$49,134
Estimated tax savings
-$4,134
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