630 N Franklin St
Chicago, Illinois, 60654-8327
1 bed • 1 bath • 4 guests • $295,000
Annual Revenue
$79,985
Profit (Cash Flow)
$36,011
Cap Rate
19.0%
Annual Revenue
AirDNA projects $359/night at 61% occupancy ($79,985)
Occupancy Rate
Avg Daily Rate
Return Metrics
49.94% 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
49.94%
Cap Rate
18.95%
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
$14,001
Deductible property tax
$2,920
Your total deduction
$5,185
Your adjusted annual income
$150,000 - $5,185 = $144,815
Taxes on $144,815 (30%)
$43,444
Your old tax bill
$45,000
Your new tax bill
$43,444
Estimated tax savings
$1,556
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