10277 Vistula Rd
Osceola, Indiana, 46561-9474
4 bed • 3.5 bath • 16 guests • $360,000
Annual Revenue
$91,763
Profit (Cash Flow)
$41,878
Cash on Cash Return
44.7%
Annual Revenue
AirDNA projects $571/night at 44% occupancy ($91,763).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.7% 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
44.7%
Cap Rate
18.37%
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
$17,085
Deductible property tax
$3,563
Your total deduction
$14,362
Your adjusted annual income
$150,000 - $14,362 = $135,637
Taxes on $135,637 (30%)
$40,691
Your old tax bill
$45,000
Your new tax bill
$40,691
Estimated tax savings
$4,308
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