Yalı İzmir
3 bed • 2 bath • 5 guests • $165,000
Annual Revenue
$4,259
Profit (Cash Flow)
-$21,099
Cap Rate
-6.0%
Annual Revenue
AirDNA projects $48/night at 39% occupancy ($6,837)
Occupancy Rate
Avg Daily Rate
Return Metrics
-45.42% 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
-45.42%
Cap Rate
-6.04%
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
$7,831
Deductible property tax
$1,633
Your total deduction
$45,321
Your adjusted annual income
$150,000 - $45,321 = $104,679
Taxes on $104,679 (30%)
$31,404
Your old tax bill
$45,000
Your new tax bill
$31,404
Estimated tax savings
$13,596
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