6133 E 42nd St Indianapolis, Indiana, 46226
4 bed • 1 bath • 12 guests • $120,000
Annual Revenue
$35,283
Profit (Cash Flow)
$8,928
Cap Rate
14.2%
Annual Revenue
AirDNA projects $210/night at 46% occupancy ($35,283)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.58% 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
23.58%
Cap Rate
14.17%
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
$5,695
Deductible property tax
$1,188
Your total deduction
$9,471
Your adjusted annual income
$150,000 - $9,471 = $140,529
Taxes on $140,529 (30%)
$42,159
Your old tax bill
$45,000
Your new tax bill
$42,159
Estimated tax savings
$2,841
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