1053 Ford Rd
Highland Heights, Ohio, 44143-3131
3 bed • 2 bath • 6 guests • $270,000
Annual Revenue
$35,063
Profit (Cash Flow)
-$1,378
Cash on Cash Return
-2.0%
Annual Revenue
AirDNA projects $202/night at 64% occupancy ($47,218).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.95% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.95%
Cap Rate
6.23%
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
$12,814
Deductible property tax
$2,672
Your total deduction
$43,782
Your adjusted annual income
$150,000 - $43,782 = $106,217
Taxes on $106,217 (30%)
$31,865
Your old tax bill
$45,000
Your new tax bill
$31,865
Estimated tax savings
$13,134
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