323 E Ripplewater Ave Beverly Shores, Indiana, 46301
3 bed • 3 bath • 14 guests
Est. $2,782/mo
Inquire about this property
Contact Agent
$130,513
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$61,341
Profit
Revenue
$130,513
Operating Expenses
$30,047
Operating Income
$100,466
Mortgage & Taxes
$39,125
Profit (Cash Flow)
$61,341
$142,150
Cash Investment
Down Payment
$116,000
Renos & Furnishing
$8,750
Closing Costs
$17,400
Total
$142,150
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.15%
Cap Rate
17.32%
STR 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 est deduction will be...
Deductible mortgage interest
$27,527
Deductible property tax
$5,742
Your total deduction
-$2,674
Your adjusted annual income
$150,000 - -$2,674 = $152,674
Taxes on $152,674 (30%)
$45,802
Your old tax bill
$45,000
Your new tax bill
$45,802
Estimated tax savings
-$802
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com