11969 Hickory St Zimmerman, Minnesota, 55398
4 bed • 2 bath • 8 guests • $239,000
Annual Revenue
$95,541
Profit (Cash Flow)
$53,324
Cap Rate
29.1%
Annual Revenue
AirDNA projects $319/night at 82% occupancy ($95,541)
Occupancy Rate
Avg Daily Rate
Return Metrics
66.26% 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
66.26%
Cap Rate
29.05%
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
$11,343
Deductible property tax
$2,366
Your total deduction
-$15,711
Your adjusted annual income
$150,000 - -$15,711 = $165,711
Taxes on $165,711 (30%)
$49,713
Your old tax bill
$45,000
Your new tax bill
$49,713
Estimated tax savings
-$4,713
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