63 Golf Links Dr
Batemans Bay, New South Wales, 2536
3 bed • 1 bath • 8 guests • $699,000
Annual Revenue
$65,744
Profit (Cash Flow)
-$2,011
Cap Rate
6.5%
Annual Revenue
AirDNA projects $232/night at 53% occupancy ($44,910)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.18% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.18%
Cap Rate
6.45%
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
$33,175
Deductible property tax
$6,920
Your total deduction
$99,270
Your adjusted annual income
$150,000 - $99,270 = $50,730
Taxes on $50,730 (30%)
$15,219
Your old tax bill
$45,000
Your new tax bill
$15,219
Estimated tax savings
$29,781
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