1 Marlin St
Tuross Head, New South Wales, 2537
3 bed • 2 bath • 8 guests • $440,000
Annual Revenue
$66,291
Profit (Cash Flow)
$18,241
Cash on Cash Return
16.6%
Annual Revenue
AirDNA projects $223/night at 44% occupancy ($35,837).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.62% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.62%
Cap Rate
10.29%
Tax Calculator
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
$17,362
Deductible property tax
$4,400
Your total deduction
$46,552
Your adjusted annual income
$150,000 - $46,552 = $103,447
Taxes on $103,447 (30%)
$31,034
Your old tax bill
$45,000
Your new tax bill
$31,034
Estimated tax savings
$13,965
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