1013 Township Rd 2946
Perrysville, Ohio, 44864
4 bed • 2.5 bath • 12 guests • $775,000
Annual Revenue
$110,888
Profit (Cash Flow)
$39,220
Cash on Cash Return
20.8%
Annual Revenue
AirDNA projects $369/night at 60% occupancy ($80,865).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.76% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.76%
Cap Rate
11.8%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$73,659
Your adjusted annual income
$150,000 - $73,659 = $76,340
Taxes on $76,340 (30%)
$22,902
Your old tax bill
$45,000
Your new tax bill
$22,902
Estimated tax savings
$22,097
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