101 Deerfield Rd
Deerfield, Illinois, 60015
1 bed • 2 bath • 4 guests • $250,000
Annual Revenue
$37,751
Profit (Cash Flow)
$2,303
Cash on Cash Return
3.7%
Annual Revenue
AirDNA projects $152/night at 68% occupancy ($37,751).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.71% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.71%
Cap Rate
7.66%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$34,797
Your adjusted annual income
$150,000 - $34,797 = $115,202
Taxes on $115,202 (30%)
$34,560
Your old tax bill
$45,000
Your new tax bill
$34,560
Estimated tax savings
$10,439
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