Rubensova Hlavní město Praha, 100 00
3 bed • 1 bath • 3 guests • $650,000
Annual Revenue
$40,177
Profit (Cash Flow)
$12,938
Cap Rate
5.6%
Annual Revenue
AirDNA projects $92/night at 55% occupancy ($18,481)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.8% 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
6.8%
Cap Rate
5.58%
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
$12,368
Deductible property tax
$0
Your total deduction
$73,152
Your adjusted annual income
$150,000 - $73,152 = $76,848
Taxes on $76,848 (30%)
$23,054
Your old tax bill
$45,000
Your new tax bill
$23,054
Estimated tax savings
$21,946
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