114 Westgate Dr
Forest City, Iowa, 50436
4 bed • 2 bath • 8 guests • $135,000
Annual Revenue
$42,185
Profit (Cash Flow)
$11,825
Cash on Cash Return
28.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
28.46% 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
28.46%
Cap Rate
17.05%
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
$5,572
Deductible property tax
$2,430
Your total deduction
$11,541
Your adjusted annual income
$150,000 - $11,541 = $138,458
Taxes on $138,458 (30%)
$41,537
Your old tax bill
$45,000
Your new tax bill
$41,537
Estimated tax savings
$3,462
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