C. Luis Morote Las Palmas de Gran Canaria, Canarias, 35007
1 bed • 1 bath • 2 guests • $75,000
Annual Revenue
$20,454
Profit (Cash Flow)
$4,679
Cap Rate
7.3%
Annual Revenue
AirDNA projects $76/night at 61% occupancy ($16,933)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.74% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.74%
Cap Rate
7.32%
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
$0
Deductible property tax
$825
Your total deduction
$7,169
Your adjusted annual income
$150,000 - $7,169 = $142,831
Taxes on $142,831 (30%)
$42,849
Your old tax bill
$45,000
Your new tax bill
$42,849
Estimated tax savings
$2,151
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