1103 N Paulina St Chicago, Illinois, 60622-3831
3 bed • 2 bath • 10 guests • $620,000
Annual Revenue
$93,137
Profit (Cash Flow)
$21,077
Cap Rate
10.9%
Annual Revenue
AirDNA projects $328/night at 53% occupancy ($63,494)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.16% 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
22.16%
Cap Rate
10.86%
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
$33,104
Deductible property tax
$6,138
Your total deduction
$65,794
Your adjusted annual income
$150,000 - $65,794 = $84,206
Taxes on $84,206 (30%)
$25,262
Your old tax bill
$45,000
Your new tax bill
$25,262
Estimated tax savings
$19,738
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