44 Villaggio Unrra Castelnuovo di Garfagnana, Toscana, 55032
3 bed • 2 bath • 9 guests • $150,000
Annual Revenue
$23,171
Profit (Cash Flow)
-$3,637
Cap Rate
4.3%
Annual Revenue
AirDNA projects $104/night at 61% occupancy ($23,171)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.45% 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
-8.45%
Cap Rate
4.31%
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
$7,119
Deductible property tax
$1,485
Your total deduction
$25,802
Your adjusted annual income
$150,000 - $25,802 = $124,198
Taxes on $124,198 (30%)
$37,259
Your old tax bill
$45,000
Your new tax bill
$37,259
Estimated tax savings
$7,741
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