8679 E Wesley Ln
North Webster, Indiana, 46555-9793
4 bed • 2 bath • 10 guests • $680,000
Annual Revenue
$42,339
Profit (Cash Flow)
-$22,709
Cap Rate
3.4%
Annual Revenue
AirDNA projects $207/night at 56% occupancy ($42,339)
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.6% 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
-13.6%
Cap Rate
3.4%
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
$32,274
Deductible property tax
$6,732
Your total deduction
$117,802
Your adjusted annual income
$150,000 - $117,802 = $32,198
Taxes on $32,198 (30%)
$9,659
Your old tax bill
$45,000
Your new tax bill
$9,659
Estimated tax savings
$35,341
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