528 Liberty Hl
Cincinnati, Ohio, 45202-6854
3 bed • 3 bath • 6 guests • $425,000
Annual Revenue
$82,563
Profit (Cash Flow)
$31,750
Cap Rate
13.7%
Annual Revenue
AirDNA projects $411/night at 55% occupancy ($82,563)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.81% 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
29.81%
Cap Rate
13.68%
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
$17,110
Deductible property tax
$4,250
Your total deduction
$27,350
Your adjusted annual income
$150,000 - $27,350 = $122,650
Taxes on $122,650 (30%)
$36,795
Your old tax bill
$45,000
Your new tax bill
$36,795
Estimated tax savings
$8,205
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