11674 E South Ave
Walkerton, Indiana, 46574-7319
3 bed • 1 bath • 9 guests • $300,000
Annual Revenue
$9,408
Profit (Cash Flow)
-$25,726
Cash on Cash Return
-33.3%
Annual Revenue
AirDNA projects $56/night at 46% occupancy ($9,408).
Occupancy Rate
Avg Daily Rate
Return Metrics
-33.3% 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
-33.3%
Cap Rate
-1.83%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$72,071
Your adjusted annual income
$150,000 - $72,071 = $77,928
Taxes on $77,928 (30%)
$23,378
Your old tax bill
$45,000
Your new tax bill
$23,378
Estimated tax savings
$21,621
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