C. Isla Canela
Lepe, Andalucía, 21440
2 bed • 2 bath • 6 guests • $150,000
Annual Revenue
$14,990
Profit (Cash Flow)
-$8,739
Cap Rate
-0.4%
Annual Revenue
AirDNA projects $108/night at 32% occupancy ($12,623)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.09% 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
-14.09%
Cap Rate
-0.42%
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
$4,982
Deductible property tax
$1,650
Your total deduction
$30,564
Your adjusted annual income
$150,000 - $30,564 = $119,436
Taxes on $119,436 (30%)
$35,831
Your old tax bill
$45,000
Your new tax bill
$35,831
Estimated tax savings
$9,169
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