53283 Nadine St South Bend, Indiana, 46637-5120
6 bed • 4.5 bath • 18 guests • $799,000
Annual Revenue
$141,349
Profit (Cash Flow)
$55,402
Cap Rate
13.7%
Annual Revenue
AirDNA projects $900/night at 43% occupancy ($141,349)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.85% 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
27.85%
Cap Rate
13.67%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$56,866
Your adjusted annual income
$150,000 - $56,866 = $93,134
Taxes on $93,134 (30%)
$27,940
Your old tax bill
$45,000
Your new tax bill
$27,940
Estimated tax savings
$17,060
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