5N402 Andrene Ln Itasca, Illinois, 60143-2423
3 bed • 2 bath • 6 guests • $379,000
Annual Revenue
$47,730
Profit (Cash Flow)
$2,285
Cap Rate
7.3%
Annual Revenue
AirDNA projects $242/night at 54% occupancy ($47,730)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.38% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.38%
Cap Rate
7.34%
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
$17,988
Deductible property tax
$3,752
Your total deduction
$51,226
Your adjusted annual income
$150,000 - $51,226 = $98,774
Taxes on $98,774 (30%)
$29,632
Your old tax bill
$45,000
Your new tax bill
$29,632
Estimated tax savings
$15,368
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