1015 Prospect Dr
Mishawaka, Indiana, 46544-2444
3 bed • 2 bath • 8 guests • $180,000
Annual Revenue
$40,410
Profit (Cash Flow)
$5,325
Cash on Cash Return
10.7%
Annual Revenue
AirDNA projects $461/night at 24% occupancy ($40,410).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.67% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.67%
Cap Rate
11.79%
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
$7,318
Deductible property tax
$1,980
Your total deduction
$19,955
Your adjusted annual income
$150,000 - $19,955 = $130,044
Taxes on $130,044 (30%)
$39,013
Your old tax bill
$45,000
Your new tax bill
$39,013
Estimated tax savings
$5,986
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