1123 Marigold Cir Rockford, Illinois, 61107-5248
5 bed • 4 bath • 14 guests • $700,000
Annual Revenue
$243,724
Profit (Cash Flow)
$151,152
Cap Rate
28.3%
Annual Revenue
AirDNA projects $767/night at 87% occupancy ($243,724)
Occupancy Rate
Avg Daily Rate
Return Metrics
86.86% 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
86.86%
Cap Rate
28.33%
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
$33,223
Deductible property tax
$6,930
Your total deduction
-$52,836
Your adjusted annual income
$150,000 - -$52,836 = $202,836
Taxes on $202,836 (30%)
$60,851
Your old tax bill
$45,000
Your new tax bill
$60,851
Estimated tax savings
-$15,851
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