117 Queen Anne Dr Slidell, Louisiana, 70460-8469
5 bed • 2 bath • 10 guests • $269,000
Annual Revenue
$107,108
Profit (Cash Flow)
$61,360
Cap Rate
29.6%
Annual Revenue
AirDNA projects $391/night at 75% occupancy ($107,108)
Occupancy Rate
Avg Daily Rate
Return Metrics
82.5% 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
82.5%
Cap Rate
29.55%
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
$12,767
Deductible property tax
$2,663
Your total deduction
-$22,140
Your adjusted annual income
$150,000 - -$22,140 = $172,140
Taxes on $172,140 (30%)
$51,642
Your old tax bill
$45,000
Your new tax bill
$51,642
Estimated tax savings
-$6,642
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