10798 Robinson Dr Coon Rapids, Minnesota, 55433-6325
2 bed • 1 bath • 6 guests • $275,000
Annual Revenue
$25,421
Profit (Cash Flow)
-$10,104
Cap Rate
3.1%
Annual Revenue
AirDNA projects $116/night at 60% occupancy ($25,421)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.53% 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
-14.53%
Cap Rate
3.06%
Tax Calculator (USA)
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
$13,052
Deductible property tax
$2,722
Your total deduction
$48,953
Your adjusted annual income
$150,000 - $48,953 = $101,047
Taxes on $101,047 (30%)
$30,314
Your old tax bill
$45,000
Your new tax bill
$30,314
Estimated tax savings
$14,686
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